| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 160.9 | 145.8 | 145.5 | 217.5 | 257.4 | 243.8 | 447.9 | 378.6 | 333.9 | 247.7 | 168.2 | 128.9 | 162.0 | 210.0 | 373.7 | 398.6 | 337.3 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 0.0 | 359.4 | 0.0 | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 9.3 | 48.3 | |||
| Cash And Short Term Investments | 160.9 | 145.8 | 145.5 | 217.5 | 257.4 | 243.8 | 447.9 | 378.6 | 333.9 | 247.7 | 168.2 | 128.9 | 162.0 | 210.0 | 373.7 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 2,360.8 | 2,383.7 | 2,382.0 | 2,991.8 | 3,963.5 | 2,449.6 | 1,974.4 | 2,162.4 | 2,113.9 | 1,711.2 | 1,505.6 | 1,571.6 | 1,449.6 | 1,412.1 | 1,189.6 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 353.4 | 404.1 | 437.5 | 449.8 | 442.1 | 479.0 | 490.0 | 498.8 | 497.9 | 450.0 | 379.1 | 313.7 | 300.8 | 265.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,210.3 | 1,178.3 | 1,304.0 | 1,467.0 | 1,813.5 | 1,195.1 | 984.6 | 971.0 | 1,000.3 | 839.7 | 697.6 | 716.7 | 685.9 | 639.5 | 642.7 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 1,089.4 | 921.9 | 1,420.5 | 920.0 | 1,393.6 | 1,093.3 | 1,092.4 | 1,341.4 | 750.0 | 500.0 | 500.0 | 500.0 | 500.0 | 0.0 | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.6 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 1,089.4 | 1,377.6 | 1,580.5 | 1,973.7 | 1,918.6 | 1,093.3 | 1,235.3 | 1,346.4 | 1,465.0 | 1,240.0 | 950.0 | 1,105.0 | 875.0 | 253.6 | 0.0 | - | ||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | 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 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 159.7 | 160.9 | 136.8 | 156.0 | 129.9 | 145.8 | 131.7 | 113.2 | 121.8 | 145.5 | 174.7 | 210.2 | 239.2 | 217.5 | 187.5 | |||||||||||||||||||||||||
| 494.7 |
| 338.9 |
| 348.6 |
| - |
| - |
| 2.6 |
| - |
| - |
| 407.9 |
| 385.6 |
| 497.4 |
| 338.9 |
| 348.6 |
| 1,036.1 |
| 885.5 |
| 828.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 120.4 | 102.2 | 163.3 | 122.4 | 129.6 | 51.2 | 85.0 | 52.4 | 63.1 | 49.2 | 40.1 | 37.8 | 44.6 | 38.4 | 39.9 | 32.3 | 29.7 | 16.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,798.5 | 2,969.6 | 2,880.7 | 3,589.2 | 4,804.2 | 2,941.7 | 2,640.1 | 2,753.1 | 2,510.9 | 2,008.1 | 1,730.7 | 2,105.5 | 1,664.5 | 1,672.3 | 1,611.5 | 1,481.8 | 1,307.3 | 1,347.9 | - | - |
| 220.1 |
| 233.2 |
| 220.5 |
| 191.6 |
| - |
| - |
| Accumulated Depreciation | 237.0 | 276.9 | 292.7 | 290.4 | 302.3 | 300.0 | 281.6 | 270.5 | 267.6 | 217.1 | 188.3 | 161.2 | 140.1 | 115.2 | 93.2 | 118.9 | 102.8 | 87.5 | - | - |
| Property,Plant & Equipment Net | 116.4 | 127.2 | 144.7 | 159.4 | 139.8 | 178.9 | 208.4 | 228.3 | 230.3 | 233.0 | 190.9 | 152.5 | 160.7 | 149.9 | 126.8 | 114.3 | 117.7 | 104.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,458.0 | 1,429.0 | 1,473.6 | 1,470.8 | 1,484.8 | 1,487.2 | 1,291.8 | 1,258.9 | 1,275.8 | 1,232.8 | 1,108.3 | 825.0 | 829.1 | 822.2 | 359.7 | 359.1 | 361.7 | 324.7 | - | - |
| Intangible Assets | 18.2 | 28.2 | 43.7 | 64.0 | 89.6 | 113.9 | 90.9 | 108.8 | 151.6 | 167.5 | 120.2 | 98.3 | 117.5 | 137.4 | 10.0 | 13.5 | 18.4 | 14.9 | - | - |
| Operating Lease Right Of Use Assets | 278.3 | 334.7 | 353.9 | 372.1 | 292.6 | 319.8 | 310.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 293.5 | 300.9 | 214.6 | 181.6 | 124.9 | 18.6 | 13.5 | 10.0 | - | 2.3 | 0.0 | - | - | - | 0.0 | 7.8 | 14.4 | 14.8 | - | - |
| Other Non-Current Assets | 95.5 | 108.3 | 114.1 | 117.3 | 92.3 | 84.1 | 85.5 | 68.3 | 60.3 | 44.1 | 34.2 | 33.0 | 31.1 | 22.5 | 30.0 | 19.2 | 14.8 | 9.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,058.4 | 5,297.9 | 5,225.3 | 5,954.6 | 7,028.1 | 5,144.3 | 4,641.1 | 4,427.4 | 4,235.8 | 3,687.8 | 3,184.4 | 3,214.3 | 2,802.8 | 2,804.2 | 2,138.0 | 1,995.7 | 1,834.2 | 1,815.7 | - | - |
| 568.0 |
| 529.3 |
| 485.2 |
| - |
| - |
| Short Term Debt | 0.0 | 455.8 | 160.0 | 1,053.7 | 525.0 | 0.0 | 142.9 | 5.0 | 715.0 | 740.0 | 450.0 | 605.0 | 375.0 | 253.6 | 0.0 | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 72.2 | 72.8 | 74.5 | 73.7 | 66.3 | 66.2 | 61.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 188.8 | 180.8 | 135.1 | 242.6 | 201.4 | 138.5 | 112.8 | 153.6 | 105.3 | 98.1 | 146.7 | 125.6 | 85.2 | 103.3 | 117.5 | 97.0 | 90.9 | 93.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,831.7 | 2,324.9 | 2,052.0 | 3,322.9 | 3,326.3 | 1,839.7 | 1,556.0 | 1,433.3 | 1,987.4 | 1,845.7 | 1,448.6 | 1,575.9 | 1,270.0 | 1,232.2 | 876.6 | 771.6 | 731.8 | 697.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 233.8 | 290.6 | 297.6 | 313.7 | 241.4 | 268.6 | 259.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 21.5 | 12.6 | 13.2 | 14.3 | 16.1 | 22.2 | 39.8 | 35.8 | 45.4 | 65.1 | 65.5 | 67.0 | 70.6 | 45.1 | 0.8 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.4 | 2.4 | 2.1 | 1.9 | 0.3 | 14.5 | 0.3 | 0.4 | 0.6 | 0.2 | 0.2 | 0.2 | 0.9 | 1.9 | 1.6 | 9.4 | 12.0 | 1.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,212.7 | 3,575.9 | 3,806.6 | 4,601.1 | 5,006.2 | 3,264.3 | 2,970.3 | 2,832.3 | 2,810.1 | 2,429.9 | 2,033.9 | 2,167.3 | 1,863.1 | 1,299.9 | 889.6 | 791.6 | 754.3 | 708.5 | - | - |
| 16.7 |
| 17.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,071.1 | 5,786.3 | 5,620.8 | 5,590.4 | 4,936.9 | 4,372.8 | 4,144.8 | 3,845.6 | 3,437.1 | 3,190.6 | 2,922.6 | 2,648.5 | 2,413.8 | 2,218.2 | 1,845.0 | 1,613.9 | 1,402.3 | 1,207.4 | - | - |
| Accumulated Other Comprehensive Income | (77.7) | (110.4) | (80.9) | (88.9) | (61.1) | (46.0) | (76.1) | (71.9) | (18.5) | (61.4) | (37.9) | (28.6) | (10.6) | (9.3) | (9.1) | (6.4) | (1.6) | 2.2 | - | - |
| Treasury Stock | 4,893.9 | 4,740.8 | 4,886.9 | 4,903.1 | 3,540.3 | 3,026.4 | 2,958.1 | 2,713.8 | 2,451.1 | 2,304.7 | 2,128.0 | 1,909.5 | 1,696.4 | 1,024.1 | 809.6 | 598.1 | 502.6 | 296.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,845.6 | 1,722.1 | 1,418.7 | 1,353.4 | 2,021.9 | 1,879.9 | 1,670.7 | 1,595.1 | 1,425.7 | 1,257.8 | 1,150.5 | 1,047.0 | 939.7 | 1,504.4 | 1,248.5 | 1,204.1 | 1,079.9 | 1,107.2 | 1,042.2 | 943.7 |
| Total Equity | 1,845.6 | 1,722.1 | 1,418.7 | 1,353.4 | 2,021.9 | 1,879.9 | 1,670.7 | 1,595.1 | 1,425.7 | 1,257.8 | 1,150.5 | 1,047.0 | 939.7 | 1,504.4 | 1,248.5 | 1,204.1 | 1,079.9 | 1,107.2 | 1,042.2 | 943.7 |
| - |
| - |
| - |
| - |
| Net debt | 928.6 | 1,231.9 | 1,435.0 | 1,756.2 | 1,661.2 | 849.5 | 787.5 | 967.7 | 1,131.1 | 992.3 | 781.8 | 976.1 | 713.0 | 43.6 | (373.7) | - | - | - | - | - |
| Working Capital | 966.8 | 644.7 | 828.7 | 266.4 | 1,477.8 | 1,102.0 | 1,084.1 | 1,319.8 | 523.5 | 162.4 | 282.1 | 529.6 | 394.5 | 440.1 | 734.9 | 710.2 | 575.5 | 650.2 | - | - |
| Book Value | 1,845.6 | 1,722.1 | 1,418.7 | 1,353.4 | 2,021.9 | 1,879.9 | 1,670.7 | 1,595.1 | 1,425.7 | 1,257.8 | 1,150.5 | 1,047.0 | 939.7 | 1,504.4 | 1,248.5 | 1,204.1 | 1,079.9 | 1,107.2 | 1,042.2 | 943.7 |
| Tangible Book Value | 369.5 | 264.9 | (98.6) | (181.4) | 447.6 | 278.8 | 288.0 | 227.3 | (1.7) | (142.5) | (78.1) | 123.6 | (6.8) | 544.7 | 878.8 | 831.5 | 699.9 | 767.6 | - | - |
| 238.9 |
| 242.8 |
| 257.4 |
| 202.6 |
| 172.8 |
| 217.6 |
| 243.8 |
| 252.6 |
| 362.2 |
| 294.6 |
| 447.9 |
| 384.4 |
| 355.3 |
| 445.5 |
| 378.6 |
| 297.8 |
| 310.6 |
| 349.8 |
| 333.9 |
| 297.3 |
| 273.2 |
| 229.8 |
| 247.7 |
| 224.4 |
| 207.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 159.7 | 160.9 | 136.8 | 156.0 | 129.9 | 145.8 | 131.7 | 113.2 | 121.8 | 145.5 | 174.7 | 210.2 | 239.2 | 217.5 | 187.5 | 238.9 | 242.8 | 257.4 | 202.6 | 172.8 | 217.6 | 243.8 | 252.6 | 362.2 | 294.6 | 447.9 | 384.4 | 355.3 | 445.5 | 378.6 | 297.8 | 310.6 | 349.8 | 333.9 | 297.3 | 273.2 | 229.8 | 247.7 | 224.4 | 207.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,542.2 | 2,360.8 | 2,542.7 | 2,538.1 | 2,482.8 | 2,383.7 | 2,630.4 | 2,650.8 | 2,592.6 | 2,382.0 | 2,442.3 | 2,505.1 | 2,681.6 | 2,991.8 | 3,802.2 | 4,302.3 | 4,391.5 | 3,963.5 | 3,721.6 | 3,166.8 | 2,874.5 | 2,449.6 | 2,346.4 | 2,018.2 | 2,092.6 | 1,974.4 | 2,074.4 | 2,100.2 | 2,057.9 | 2,162.4 | 2,251.9 | 2,202.5 | 2,019.3 | 2,113.9 | 2,104.3 | 1,948.2 | 1,802.8 | 1,711.2 | 1,682.7 | 1,602.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 123.7 | 120.4 | 129.3 | 130.7 | 113.5 | 102.2 | 137.9 | 154.8 | 174.4 | 163.3 | 137.5 | 148.0 | 122.2 | 122.4 | 80.0 | 108.3 | 140.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,007.4 | 2,798.5 | 2,986.5 | 3,013.7 | 2,923.7 | 2,969.6 | 3,339.0 | 3,179.2 | 3,124.2 | 2,880.7 | 2,959.2 | 3,051.5 | 3,234.6 | 3,589.2 | 4,433.4 | 5,168.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 111.1 | 116.4 | 120.7 | 123.0 | 123.0 | 127.2 | 132.6 | 139.6 | 143.5 | 144.7 | 150.9 | 159.2 | 160.9 | 159.4 | 158.7 | 155.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,459.5 | 1,458.0 | 1,441.1 | 1,441.2 | 1,432.1 | 1,429.0 | 1,446.7 | 1,468.6 | 1,467.0 | 1,473.6 | 1,465.3 | 1,469.4 | 1,470.7 | 1,470.8 | 1,458.3 | 1,472.9 | 1,488.6 | 1,484.8 | ||||||||||||||||||||||
| Intangible Assets | 15.8 | 18.2 | 20.7 | 23.3 | 25.7 | 28.2 | 31.0 | 36.8 | 40.1 | 43.7 | 46.6 | 52.6 | 58.4 | 64.0 | 68.1 | 75.8 | 84.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 274.8 | 278.3 | 291.1 | 309.3 | 311.0 | 334.7 | 333.9 | 351.8 | 366.6 | 353.9 | 350.9 | 343.7 | 357.0 | 372.1 | 349.4 | 338.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 272.3 | 293.5 | 268.5 | 283.8 | 283.3 | 300.9 | 220.7 | 226.4 | 219.4 | 214.6 | 214.5 | 201.9 | 190.9 | 181.6 | 207.5 | 134.4 | 129.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 94.6 | 95.5 | 99.2 | 127.6 | 127.2 | 108.3 | 109.4 | 109.9 | 111.2 | 114.1 | 130.2 | 127.0 | 123.0 | 117.3 | 120.2 | 112.1 | 102.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,235.4 | 5,058.4 | 5,227.9 | 5,321.9 | 5,226.1 | 5,297.9 | 5,613.4 | 5,512.3 | 5,472.1 | 5,225.3 | 5,317.7 | 5,405.3 | 5,595.6 | 5,954.6 | 6,795.5 | 7,457.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,336.4 | 1,210.3 | 1,279.6 | 1,325.2 | 1,253.1 | 1,178.3 | 1,325.9 | 1,431.7 | 1,390.0 | 1,304.0 | 1,375.5 | 1,358.6 | 1,411.4 | 1,467.0 | 1,662.6 | 1,872.5 | 2,001.2 | 1,813.5 | 1,797.4 | 1,622.9 | 1,399.5 | 1,195.1 | 1,196.8 | 1,246.7 | 1,098.9 | 984.6 | 1,019.3 | 1,064.4 | 996.0 | 971.0 | 1,077.8 | 1,059.7 | 990.1 | 1,000.3 | 1,033.7 | 978.4 | 893.2 | 839.7 | 820.3 | 757.8 |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 431.9 | 467.9 | 455.8 | 150.0 | 188.0 | 280.0 | 160.0 | 663.0 | 815.9 | 952.8 | 1,053.7 | 779.0 | 674.0 | 572.0 | 525.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 71.7 | 72.2 | 72.2 | 72.7 | 69.9 | 72.8 | 74.5 | 74.1 | 74.8 | 74.5 | 73.7 | 72.2 | 73.0 | 73.7 | 71.0 | 72.7 | ||||||||||||||||||||||||
| Accrued Expenses | 111.0 | 188.8 | 172.4 | 117.6 | 109.6 | 180.8 | 165.2 | 120.8 | 110.9 | 135.1 | 134.8 | 112.4 | 108.1 | 242.6 | 204.7 | 190.4 | 121.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,896.5 | 1,831.7 | 1,884.1 | 2,295.8 | 2,263.4 | 2,324.9 | 2,240.8 | 2,244.2 | 2,274.3 | 2,052.0 | 2,649.5 | 2,761.5 | 2,947.9 | 3,322.9 | 3,358.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,342.7 | 1,089.4 | 1,183.2 | 922.3 | 922.1 | 921.9 | 1,411.4 | 1,421.1 | 1,420.8 | 1,420.5 | 920.7 | 920.5 | 920.3 | 920.0 | 1,419.4 | 1,594.1 | 1,593.8 | 1,393.6 | 1,094.0 | 1,095.8 | 1,093.5 | 1,093.3 | 1,093.1 | 1,092.9 | 1,092.7 | 1,092.4 | 1,253.1 | 1,253.8 | 1,341.6 | 1,341.4 | 1,341.3 | 1,341.1 | 750.0 | 750.0 | 750.0 | 750.0 | 500.0 | 500.0 | 500.0 | 500.0 |
| Operating Lease Liabilities Non-Current | 230.1 | 233.8 | 247.1 | 264.8 | 268.9 | 290.6 | 281.0 | 299.6 | 310.3 | 297.6 | 294.8 | 289.0 | 301.2 | 313.7 | 293.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 22.0 | 21.5 | 9.7 | 9.9 | 10.4 | 12.6 | 11.7 | 11.9 | 12.1 | 13.2 | 14.7 | 15.1 | 15.3 | 14.3 | 18.0 | 16.5 | 17.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.9 | 1.4 | 4.0 | 3.3 | 2.7 | 2.4 | 4.2 | 3.5 | 2.9 | 2.1 | 3.8 | 3.0 | 2.5 | 1.9 | 1.5 | 1.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,531.3 | 3,212.7 | 3,370.8 | 3,537.5 | 3,491.4 | 3,575.9 | 3,973.3 | 4,001.9 | 4,042.1 | 3,806.6 | 3,913.1 | 4,017.2 | 4,214.2 | 4,601.1 | 5,118.0 | 5,405.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,143.5 | 6,071.1 | 6,011.5 | 5,924.0 | 5,847.2 | 5,786.3 | 5,713.2 | 5,691.9 | 5,639.6 | 5,620.8 | 5,663.7 | 5,655.5 | 5,631.8 | 5,590.4 | 5,567.6 | 5,411.3 | 5,134.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (78.1) | (77.7) | (74.7) | (71.9) | (100.0) | (110.4) | (72.3) | (101.7) | (100.4) | (80.9) | (107.8) | (92.9) | (86.4) | (88.9) | (137.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,678.6 | 3,540.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,704.1 | 1,845.6 | 1,857.0 | 1,784.4 | 1,734.7 | 1,722.1 | 1,640.1 | 1,510.4 | 1,430.0 | 1,418.7 | 1,404.6 | 1,388.1 | 1,381.4 | 1,353.4 | 1,677.6 | 2,052.4 | ||||||||||||||||||||||||
| Total Equity | 1,704.1 | 1,845.6 | 1,857.0 | 1,784.4 | 1,734.7 | 1,722.1 | 1,640.1 | 1,510.4 | 1,430.0 | 1,418.7 | 1,404.6 | 1,388.1 | 1,381.4 | 1,353.4 | 1,677.6 | 2,052.4 | 2,095.5 | 2,021.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,342.7 | 1,089.4 | 1,183.2 | 1,354.2 | 1,389.9 | 1,377.6 | 1,561.4 | 1,609.1 | 1,700.8 | 1,580.5 | 1,583.7 | 1,736.4 | 1,873.0 | 1,973.7 | 2,198.4 | 2,268.1 | 2,165.8 | 1,918.6 | 1,726.0 | 1,367.0 | 1,343.5 | 1,093.3 | 1,153.1 | 1,092.9 | 1,413.6 | 1,235.3 | 1,253.1 | 1,253.8 | 1,341.6 | 1,346.4 | 1,341.3 | 1,407.1 | 1,401.0 | 1,465.0 | 1,469.0 | 1,342.0 | 1,240.0 | 1,240.0 | 1,225.0 | 965.0 |
| Net debt | 1,183.1 | 928.6 | 1,046.3 | 1,198.2 | 1,260.0 | 1,231.9 | 1,429.7 | 1,495.9 | 1,578.9 | 1,435.0 | 1,409.0 | 1,526.2 | 1,633.9 | 1,756.2 | 2,010.8 | 2,029.1 | 1,922.9 | 1,661.2 | ||||||||||||||||||||||
| Working Capital | 1,110.9 | 966.8 | 1,102.4 | 717.9 | 660.4 | 644.7 | 1,098.1 | 935.0 | 849.9 | 828.7 | 309.7 | 290.0 | 286.8 | 266.4 | 1,074.5 | 1,682.5 | 1,738.0 | |||||||||||||||||||||||
| Book Value | 1,704.1 | 1,845.6 | 1,857.0 | 1,784.4 | 1,734.7 | 1,722.1 | 1,640.1 | 1,510.4 | 1,430.0 | 1,418.7 | 1,404.6 | 1,388.1 | 1,381.4 | 1,353.4 | 1,677.6 | 2,052.4 | 2,095.5 | 2,021.9 | ||||||||||||||||||||||
| Tangible Book Value | 228.9 | 369.5 | 395.1 | 319.9 | 276.9 | 264.9 | 162.4 | 5.1 | (77.2) | (98.6) | (107.3) | (133.9) | (147.7) | (181.4) | 151.1 | 503.8 | 522.9 | |||||||||||||||||||||||
| 129.6 |
| 89.5 |
| 90.2 |
| 77.5 |
| 51.2 |
| 65.8 |
| 69.1 |
| 95.9 |
| 85.0 |
| 73.7 |
| 72.0 |
| 59.4 |
| 52.4 |
| 53.9 |
| 63.4 |
| 60.9 |
| 63.1 |
| 53.2 |
| 63.6 |
| 60.0 |
| 49.2 |
| 54.7 |
| 59.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,279.2 |
| 4,804.2 |
| 4,430.7 |
| 3,722.6 |
| 3,410.1 |
| 2,941.7 |
| 2,852.7 |
| 2,603.9 |
| 2,606.6 |
| 2,640.1 |
| 2,683.2 |
| 2,706.6 |
| 2,728.4 |
| 2,753.1 |
| 2,805.1 |
| 2,758.7 |
| 2,591.0 |
| 2,510.9 |
| 2,454.8 |
| 2,285.0 |
| 2,092.6 |
| 2,008.1 |
| 1,967.5 |
| 1,879.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.9 |
| 139.8 |
| 177.4 |
| 174.2 |
| 174.1 |
| 178.9 |
| 183.2 |
| 188.3 |
| 211.8 |
| 208.4 |
| 209.5 |
| 222.4 |
| 225.7 |
| 228.3 |
| 232.0 |
| 228.3 |
| 230.6 |
| 230.3 |
| 232.9 |
| 234.3 |
| 235.1 |
| 233.0 |
| 226.5 |
| 211.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,486.2 |
| 1,493.7 |
| 1,483.6 |
| 1,487.2 |
| 1,473.4 |
| 1,465.8 |
| 1,451.0 |
| 1,291.8 |
| 1,285.9 |
| 1,291.7 |
| 1,284.0 |
| 1,258.9 |
| 1,265.2 |
| 1,265.8 |
| 1,273.9 |
| 1,275.8 |
| 1,275.6 |
| 1,242.9 |
| 1,241.0 |
| 1,232.8 |
| 1,275.4 |
| 1,108.8 |
| 89.6 |
| 96.0 |
| 103.6 |
| 106.0 |
| 113.9 |
| 118.7 |
| 126.6 |
| 132.0 |
| 90.9 |
| 98.7 |
| 110.9 |
| 116.4 |
| 108.8 |
| 120.2 |
| 130.3 |
| 140.9 |
| 151.6 |
| 160.6 |
| 154.1 |
| 162.9 |
| 167.5 |
| 150.0 |
| 108.1 |
| 297.4 |
| 292.6 |
| 297.2 |
| 299.3 |
| 313.5 |
| 319.8 |
| 339.8 |
| 339.5 |
| 345.9 |
| 310.9 |
| 263.8 |
| 262.4 |
| 257.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.9 |
| 26.2 |
| 26.1 |
| 24.6 |
| 18.6 |
| 16.6 |
| 14.5 |
| 14.6 |
| 13.5 |
| 11.6 |
| 13.0 |
| 13.5 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 2.3 |
| - |
| - |
| 92.3 |
| 88.8 |
| 87.1 |
| 84.8 |
| 84.1 |
| 90.3 |
| 87.2 |
| 86.4 |
| 85.5 |
| 83.9 |
| 77.3 |
| 72.5 |
| 68.3 |
| 61.0 |
| 59.6 |
| 60.3 |
| 60.3 |
| 45.8 |
| 44.4 |
| 40.7 |
| 44.1 |
| 44.6 |
| 41.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,521.3 |
| 7,028.1 |
| 6,602.6 |
| 5,906.6 |
| 5,596.6 |
| 5,144.3 |
| 5,074.8 |
| 4,825.7 |
| 4,848.3 |
| 4,641.1 |
| 4,636.5 |
| 4,684.1 |
| 4,697.4 |
| 4,427.4 |
| 4,492.7 |
| 4,453.3 |
| 4,307.8 |
| 4,235.8 |
| 4,175.6 |
| 3,965.9 |
| 3,775.7 |
| 3,687.8 |
| 3,664.1 |
| 3,349.1 |
| 632.0 |
| 271.2 |
| 250.0 |
| 0.0 |
| 60.0 |
| 0.0 |
| 320.9 |
| 142.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 5.0 |
| 0.0 |
| 66.0 |
| 651.0 |
| 715.0 |
| 719.0 |
| 592.0 |
| 740.0 |
| 740.0 |
| 725.0 |
| 465.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.5 |
| 66.3 |
| 66.5 |
| 65.9 |
| 66.2 |
| 66.2 |
| 66.7 |
| 64.6 |
| 70.4 |
| 61.3 |
| 55.8 |
| 54.8 |
| 53.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 201.4 |
| 173.4 |
| 150.4 |
| 110.0 |
| 138.5 |
| 131.0 |
| 125.4 |
| 88.5 |
| 112.8 |
| 107.7 |
| 92.7 |
| 66.4 |
| 153.6 |
| 121.8 |
| 99.3 |
| 69.7 |
| 105.3 |
| 92.0 |
| 74.8 |
| 60.2 |
| 98.1 |
| 95.6 |
| 84.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,485.8 |
| 3,541.2 |
| 3,326.3 |
| 3,251.7 |
| 2,586.4 |
| 2,300.9 |
| 1,839.7 |
| 1,761.0 |
| 1,673.4 |
| 1,804.7 |
| 1,556.0 |
| 1,434.1 |
| 1,496.3 |
| 1,429.7 |
| 1,433.3 |
| 1,515.3 |
| 1,524.7 |
| 1,994.4 |
| 1,987.4 |
| 1,986.3 |
| 1,797.5 |
| 1,877.4 |
| 1,845.7 |
| 1,799.8 |
| 1,491.5 |
| 281.3 |
| 244.3 |
| 241.4 |
| 245.9 |
| 249.1 |
| 262.6 |
| 268.6 |
| 279.2 |
| 280.4 |
| 286.2 |
| 259.4 |
| 216.6 |
| 215.8 |
| 211.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.1 |
| 20.3 |
| 28.6 |
| 32.2 |
| 22.2 |
| 44.9 |
| 51.9 |
| 55.8 |
| 39.8 |
| 37.2 |
| 36.3 |
| 40.4 |
| 35.8 |
| 44.6 |
| 42.8 |
| 52.9 |
| - |
| - |
| - |
| - |
| - |
| 75.5 |
| 75.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.3 |
| 14.6 |
| 14.5 |
| 14.5 |
| 14.5 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 1.0 |
| 1.2 |
| 0.6 |
| 0.6 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,425.8 |
| 5,006.2 |
| 4,651.8 |
| 4,000.4 |
| 3,728.4 |
| 3,264.3 |
| 3,201.5 |
| 3,121.4 |
| 3,261.2 |
| 2,970.3 |
| 2,963.5 |
| 3,024.8 |
| 3,044.9 |
| 2,832.3 |
| 2,926.1 |
| 2,935.1 |
| 2,823.1 |
| 2,810.1 |
| 2,820.7 |
| 2,628.7 |
| 2,459.9 |
| 2,429.9 |
| 2,394.4 |
| 2,086.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,936.9 |
| 4,780.0 |
| 4,601.2 |
| 4,476.5 |
| 4,372.8 |
| 4,293.6 |
| 4,227.3 |
| 4,153.1 |
| 4,144.8 |
| 4,115.6 |
| 4,037.6 |
| 3,937.7 |
| 3,845.6 |
| 3,728.5 |
| 3,617.3 |
| 3,523.2 |
| 3,437.1 |
| 3,350.0 |
| 3,294.8 |
| 3,248.0 |
| 3,190.6 |
| 3,122.6 |
| 3,057.2 |
| (87.9) |
| (54.3) |
| (61.1) |
| (65.5) |
| (53.4) |
| (53.3) |
| (46.0) |
| (70.9) |
| (84.1) |
| (108.3) |
| (76.1) |
| (90.9) |
| (72.3) |
| (66.6) |
| (71.9) |
| (57.4) |
| (46.5) |
| (19.0) |
| (18.5) |
| (22.9) |
| (37.3) |
| (44.0) |
| (61.4) |
| (37.5) |
| (38.0) |
| 3,413.9 |
| 3,252.6 |
| 3,136.6 |
| 3,026.4 |
| 2,918.4 |
| 2,995.9 |
| 3,004.9 |
| 2,958.1 |
| 2,914.5 |
| 2,860.6 |
| 2,759.3 |
| 2,713.8 |
| 2,620.7 |
| 2,545.0 |
| 2,485.4 |
| 2,451.1 |
| 2,413.3 |
| 2,355.5 |
| 2,319.8 |
| 2,304.7 |
| 2,240.9 |
| 2,175.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,095.5 |
| 2,021.9 |
| 1,950.8 |
| 1,906.2 |
| 1,868.2 |
| 1,879.9 |
| 1,873.4 |
| 1,704.3 |
| 1,587.1 |
| 1,670.7 |
| 1,673.1 |
| 1,659.3 |
| 1,652.6 |
| 1,595.1 |
| 1,566.6 |
| 1,518.2 |
| 1,484.7 |
| 1,425.7 |
| 1,354.9 |
| 1,337.2 |
| 1,315.9 |
| 1,257.8 |
| 1,269.7 |
| 1,262.8 |
| 1,950.8 |
| 1,906.2 |
| 1,868.2 |
| 1,879.9 |
| 1,873.4 |
| 1,704.3 |
| 1,587.1 |
| 1,670.7 |
| 1,673.1 |
| 1,659.3 |
| 1,652.6 |
| 1,595.1 |
| 1,566.6 |
| 1,518.2 |
| 1,484.7 |
| 1,425.7 |
| 1,354.9 |
| 1,337.2 |
| 1,315.9 |
| 1,257.8 |
| 1,269.7 |
| 1,262.8 |
| 1,523.3 |
| 1,194.2 |
| 1,125.9 |
| 849.5 |
| 900.5 |
| 730.6 |
| 1,119.0 |
| 787.5 |
| 868.7 |
| 898.5 |
| 896.1 |
| 967.7 |
| 1,043.5 |
| 1,096.5 |
| 1,051.2 |
| 1,131.1 |
| 1,171.7 |
| 1,068.8 |
| 1,010.2 |
| 992.3 |
| 1,000.6 |
| 757.9 |
| 1,477.8 |
| 1,179.0 |
| 1,136.2 |
| 1,109.2 |
| 1,102.0 |
| 1,091.7 |
| 930.5 |
| 801.9 |
| 1,084.1 |
| 1,249.0 |
| 1,210.2 |
| 1,298.7 |
| 1,319.8 |
| 1,289.7 |
| 1,233.9 |
| 596.6 |
| 523.5 |
| 468.5 |
| 487.5 |
| 215.2 |
| 162.4 |
| 167.8 |
| 387.6 |
| 1,950.8 |
| 1,906.2 |
| 1,868.2 |
| 1,879.9 |
| 1,873.4 |
| 1,704.3 |
| 1,587.1 |
| 1,670.7 |
| 1,673.1 |
| 1,659.3 |
| 1,652.6 |
| 1,595.1 |
| 1,566.6 |
| 1,518.2 |
| 1,484.7 |
| 1,425.7 |
| 1,354.9 |
| 1,337.2 |
| 1,315.9 |
| 1,257.8 |
| 1,269.7 |
| 1,262.8 |
| 447.6 |
| 368.6 |
| 308.8 |
| 278.7 |
| 278.8 |
| 281.2 |
| 112.0 |
| 4.1 |
| 288.0 |
| 288.5 |
| 256.7 |
| 252.2 |
| 227.3 |
| 181.2 |
| 122.1 |
| 69.9 |
| (1.7) |
| (81.3) |
| (59.8) |
| (88.0) |
| (142.5) |
| (155.7) |
| 46.0 |