| (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 | 1,633.0 | 4,681.0 | 5,200.0 | 5,000.0 | 3,800.0 | 3,693.8 | 1,070.7 | 1,100.4 | 1,211.5 | 567.2 | 421.8 | 527.0 | 256.0 | 156.0 | 545.3 | 206.4 | 205.8 | 160.0 |
| Restricted Cash | 100.0 | 0.0 | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.0 | 0.2 | 0.2 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 3.5 | 3.7 | - | |
| Cash And Short Term Investments | 1,633.0 | 4,681.0 | 5,200.0 | 5,000.0 | 3,800.0 | 3,693.8 | 1,070.7 | 1,100.4 | 1,211.5 | 567.2 | 421.8 | 527.0 | 256.0 | 156.1 | 548.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 234.0 | 188.0 | 190.0 | 153.9 | 124.8 | 103.9 | 92.2 | 89.2 | 60.9 | 48.5 | 40.3 | 38.7 | 20.8 | 16.4 | 16.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 6.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,469.0 | 1,150.0 | 577.7 | 406.8 | 357.3 | 292.5 | 243.3 | 193.1 | 182.9 | 162.7 | 144.5 | 122.7 | 100.7 | 91.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 42.0 | 44.0 | 23.1 | 28.6 | 22.2 | 15.7 | 7.6 | 6.3 | 9.3 | 11.5 | 9.7 | 8.6 | 4.9 | 6.2 | 6.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 993.0 | 992.0 | 990.5 | 989.2 | 987.9 | 986.7 | 0.0 | 0.0 | 0.0 | 306.5 | 338.4 | 355.1 | 129.1 | 153.1 | 0.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 4.0 | 4.0 | 4.1 | 4.1 | 3.9 | 3.9 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 993.0 | 992.0 | 990.5 | 989.2 | 987.9 | 986.7 | 0.0 | 0.0 | 0.0 | 338.3 | 355.1 | 371.8 | 153.1 | 170.6 | 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 | 1,215.0 | 1,633.0 | 1,935.3 | 3,628.6 | 3,680.8 | 4,681.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 210.1 |
| 205.8 |
| 160.0 |
| 13.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 134.0 | 81.0 | 70.2 | 64.0 | 36.2 | 28.7 | 36.2 | 23.7 | 15.6 | 11.6 | 10.2 | 9.7 | 6.6 | 9.6 | 5.7 | 5.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,119.0 | 4,950.0 | 5,476.1 | 5,185.9 | 3,988.1 | 3,888.5 | 1,199.2 | 1,213.3 | 1,287.9 | 627.5 | 472.7 | 596.5 | 308.5 | 199.6 | 583.2 | 239.2 | - | - |
| 76.3 |
| 104.7 |
| - |
| - |
| Accumulated Depreciation | 146.0 | 135.0 | 105.5 | 85.5 | 85.9 | 166.2 | 135.8 | 109.8 | 98.4 | 75.1 | 56.2 | 48.9 | 43.0 | 44.7 | 38.8 | 34.8 | - | - |
| Property,Plant & Equipment Net | 1,323.0 | 1,015.0 | 472.2 | 321.3 | 271.4 | 126.3 | 107.5 | 83.3 | 84.5 | 87.6 | 88.3 | 73.8 | 57.7 | 46.3 | 37.6 | 69.9 | - | - |
| Long Term Investments | - | - | - | - | - | 0.0 | 10.1 | 10.1 | 10.1 | 10.0 | 15.5 | 17.2 | 22.0 | 21.7 | 24.6 | 29.2 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,944.0 | 2,528.0 | 2,386.0 | 2,314.8 | 2,321.0 | 2,236.0 | 1,882.0 | 1,611.5 | 1,283.5 | 1,254.9 | 1,252.9 | 1,138.8 | 718.6 | 718.1 | 91.8 | 79.6 | 80.3 | - |
| Intangible Assets | 1,771.0 | 433.0 | 313.7 | 329.3 | 435.7 | 426.7 | 421.2 | 288.9 | 182.9 | 196.0 | 238.3 | 241.6 | 144.5 | 170.6 | 20.5 | 18.8 | - | - |
| Operating Lease Right Of Use Assets | 123.0 | 103.0 | 79.8 | 80.4 | 100.7 | 108.7 | 115.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 47.0 | 31.0 | 4.3 | 9.7 | 5.0 | 5.0 | 5.4 | 7.5 | 5.4 | 7.3 | 9.1 | 0.0 | - | 0.0 | 10.2 | 0.0 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,538.0 | 9,257.0 | 8,919.7 | 8,402.5 | 7,256.9 | 6,915.4 | 3,854.0 | 3,313.0 | 2,873.4 | 2,185.1 | 2,079.6 | 2,070.5 | 1,257.0 | 1,165.1 | 771.0 | 439.6 | - | - |
| 3.1 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | 0.0 | 31.9 | 16.7 | 16.7 | 24.1 | 17.5 | 0.0 | - | - | - |
| Deferred Revenue Current | 205.0 | 137.0 | 104.2 | 103.6 | 95.5 | 74.9 | 67.3 | 51.5 | 45.7 | 39.2 | 42.1 | 38.0 | 34.4 | 32.5 | 22.3 | 16.9 | - | - |
| Operating Lease Liabilities Current | 23.0 | 27.0 | 36.9 | 36.0 | 26.3 | 32.6 | 29.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 145.0 | 133.0 | 163.0 | 89.1 | 81.7 | 110.3 | 38.7 | 29.8 | 22.2 | 31.1 | 31.4 | 27.0 | 23.2 | 19.0 | 12.8 | 18.4 | - | - |
| Other Current Liabilities | 23.0 | 19.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 746.0 | 552.0 | 455.8 | 372.7 | 338.7 | 330.9 | 207.1 | 154.2 | 146.7 | 154.9 | 135.3 | 116.0 | 111.6 | 101.6 | 61.8 | 50.9 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 117.0 | 94.0 | 66.0 | 76.1 | 99.4 | 105.3 | 120.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1.0 | 0.0 | 0.1 | 0.2 | 1.2 | 2.5 | 3.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 238.0 | 8.0 | 36.7 | 76.2 | 98.7 | 73.0 | 87.1 | 69.9 | 12.1 | 18.4 | 4.6 | 30.3 | 34.6 | 34.1 | 0.0 | 1.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.0 | 0.0 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,167.0 | 1,704.0 | 1,581.1 | 1,532.5 | 1,545.2 | 1,540.1 | 448.4 | 291.0 | 222.2 | 530.9 | 535.8 | 556.9 | 329.1 | 338.8 | 111.9 | 58.1 | - | - |
| - |
| - |
| Additional Paid In Capital | 6,410.0 | 5,232.0 | 5,147.8 | 5,065.4 | 4,253.3 | 4,204.7 | 2,473.3 | 2,419.8 | 2,339.3 | 1,471.1 | 1,440.3 | 1,405.4 | 863.8 | 793.0 | 637.8 | 375.0 | - | - |
| Retained Earnings | 2,350.0 | 2,343.0 | 2,204.3 | 1,829.6 | 1,460.2 | 1,167.6 | 940.5 | 613.5 | 320.7 | 195.8 | 110.7 | 114.2 | 69.3 | 39.6 | 29.7 | 15.0 | - | - |
| Accumulated Other Comprehensive Income | 80.0 | (26.0) | (17.6) | (29.1) | (5.8) | (0.9) | (8.6) | (11.7) | (9.0) | (13.0) | (7.6) | (6.4) | (5.5) | (6.5) | (8.6) | (8.7) | - | - |
| Treasury Stock | 510.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 37.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 8,334.0 | 7,553.0 | 7,338.6 | 6,870.0 | 5,711.5 | 5,375.2 | 3,405.6 | 3,021.9 | 2,651.3 | 1,654.2 | 1,543.8 | 1,513.5 | 927.9 | 826.3 | 659.2 | 381.5 | 359.0 | 303.4 |
| Total Equity | 8,371.0 | 7,553.0 | 7,338.0 | 6,868.0 | 5,711.5 | 5,375.2 | 3,405.6 | 3,021.9 | 2,651.3 | 1,654.2 | 1,543.8 | 1,513.5 | 927.9 | 826.3 | 659.2 | 381.5 | 359.0 | 303.4 |
| - |
| - |
| Net debt | (640.0) | (3,689.0) | (4,209.5) | (4,010.8) | (2,812.1) | (2,707.1) | (1,070.7) | (1,100.4) | (1,211.5) | (228.9) | (66.7) | (155.2) | (102.8) | 14.6 | (548.8) | - | - | - |
| Working Capital | 1,373.0 | 4,398.0 | 5,020.3 | 4,813.2 | 3,649.4 | 3,557.7 | 992.1 | 1,059.1 | 1,141.3 | 472.5 | 337.5 | 480.5 | 196.9 | 97.9 | 521.4 | 188.3 | - | - |
| Book Value | 8,334.0 | 7,553.0 | 7,338.6 | 6,870.0 | 5,711.5 | 5,375.2 | 3,405.6 | 3,021.9 | 2,651.3 | 1,654.2 | 1,543.8 | 1,513.5 | 927.9 | 826.3 | 659.2 | 381.5 | 359.0 | 303.4 |
| Tangible Book Value | 1,619.0 | 4,592.0 | 4,638.9 | 4,225.9 | 2,954.8 | 2,712.5 | 1,102.4 | 1,121.5 | 1,184.9 | 203.4 | 52.5 | 133.1 | 64.8 | (62.4) | 546.9 | 283.1 | 278.7 | - |
| - |
| - |
| - |
| 3,761.6 |
| 3,674.9 |
| 3,686.9 |
| 3,693.8 |
| 3,867.8 |
| 3,548.4 |
| 1,927.9 |
| 1,070.7 |
| 1,389.6 |
| 1,297.8 |
| 1,232.8 |
| 1,100.4 |
| 1,071.8 |
| 966.3 |
| 931.4 |
| 1,211.5 |
| 623.0 |
| 564.6 |
| 572.5 |
| 567.2 |
| 522.1 |
| 464.2 |
| Restricted Cash | 101.0 | 100.0 | 99.5 | 98.4 | 97.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 | 1.1 |
| Cash And Short Term Investments | 1,215.0 | 1,633.0 | 1,935.3 | 3,628.6 | 3,680.8 | 4,681.0 | - | - | - | - | - | - | - | - | - | - | - | - | 3,761.6 | 3,674.9 | 3,686.9 | 3,693.8 | 3,867.8 | 3,548.4 | 1,927.9 | 1,070.7 | 1,389.6 | 1,297.8 | 1,232.8 | 1,100.4 | 1,071.8 | 966.3 | 931.4 | 1,211.5 | 623.0 | 564.6 | 572.5 | 567.2 | 523.3 | 465.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 269.0 | 234.0 | 243.8 | 203.8 | 207.0 | 187.9 | 178.8 | 203.8 | 197.4 | 190.0 | 192.8 | 181.2 | 181.8 | 153.9 | 147.8 | 152.2 | 135.0 | 124.8 | 115.7 | 108.3 | 109.8 | 103.9 | 105.0 | 113.7 | 112.2 | 92.2 | 91.3 | 95.6 | 92.8 | 89.2 | 82.3 | 70.0 | 68.9 | 60.9 | 60.9 | 51.5 | 49.6 | 48.5 | 47.5 | 45.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 14.0 | 6.0 | 6.3 | 7.2 | 5.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 103.0 | 134.0 | 126.5 | 92.6 | 82.5 | 81.3 | 78.7 | 83.9 | 67.2 | 70.2 | 76.0 | 58.4 | 60.2 | 64.0 | 75.1 | 55.2 | 36.2 | 36.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,706.0 | 2,119.0 | 2,405.1 | 4,331.5 | 4,353.3 | 4,950.2 | 5,195.1 | 5,207.2 | 5,216.2 | 5,476.1 | 5,498.7 | 5,444.9 | 5,297.6 | 5,185.9 | 5,006.6 | 4,180.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 1,269.6 | 1,206.7 | 1,097.6 | 1,014.9 | - | - | - | - | 403.2 | 359.5 | 330.8 | 321.3 | 306.3 | 298.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,975.0 | 4,944.0 | 4,915.4 | 3,689.6 | 3,673.2 | 2,527.6 | 2,396.6 | 2,383.6 | 2,383.7 | 2,386.2 | 2,315.3 | 2,321.2 | 2,318.1 | 2,314.8 | 2,301.7 | 2,314.2 | 2,319.8 | 2,321.0 | ||||||||||||||||||||||
| Intangible Assets | 1,731.0 | 1,771.0 | 1,844.4 | 915.6 | 957.2 | 433.2 | 324.7 | 342.5 | 365.0 | 313.7 | 275.1 | 295.0 | 312.4 | 329.3 | 343.2 | 385.2 | 409.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 120.0 | 123.0 | 111.3 | 93.8 | 96.7 | 103.0 | 79.2 | 69.3 | 74.8 | 79.8 | 85.8 | 79.5 | 76.2 | 80.4 | 94.3 | 98.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 44.0 | 47.0 | 65.9 | 55.4 | 49.8 | 30.6 | 4.3 | 4.3 | 4.3 | 4.3 | 9.7 | 9.7 | 9.7 | 9.7 | 5.0 | 5.0 | 5.0 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,164.0 | 10,538.0 | 10,819.9 | 10,507.1 | 10,428.1 | 9,256.8 | 9,138.7 | 9,067.3 | 9,034.5 | 8,919.7 | 8,771.7 | 8,691.7 | 8,516.9 | 8,402.5 | 8,205.9 | 7,420.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 39.0 | 42.0 | 46.5 | 51.5 | 38.7 | 47.0 | 84.4 | 101.0 | 113.6 | 23.1 | 25.9 | 61.5 | 31.7 | 28.5 | 31.4 | 32.1 | 19.2 | 22.2 | 17.5 | 16.4 | 16.9 | 15.7 | 20.3 | 26.9 | 22.5 | 7.6 | 8.1 | 7.0 | 7.9 | 6.3 | 10.1 | 9.4 | 7.8 | 9.3 | 11.3 | 16.7 | 16.9 | 11.5 | 9.9 | 14.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 237.0 | 205.0 | 201.6 | 187.4 | 181.4 | 137.1 | 113.6 | 122.9 | 117.1 | 104.2 | 97.6 | 113.2 | 117.8 | 103.6 | 100.1 | 104.8 | 107.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 23.0 | 23.0 | 23.0 | 20.6 | 23.1 | 27.0 | 34.0 | 36.7 | 39.8 | 36.9 | 39.8 | 40.3 | 36.1 | 36.0 | 34.1 | 35.4 | ||||||||||||||||||||||||
| Accrued Expenses | 126.0 | 145.0 | 145.2 | 135.9 | 96.5 | 133.3 | 105.5 | 110.2 | 90.7 | 117.8 | 156.0 | 115.7 | 86.7 | 89.1 | 77.3 | 91.2 | 78.9 | |||||||||||||||||||||||
| Other Current Liabilities | 31.0 | 23.0 | 23.5 | 23.8 | 20.2 | 16.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 777.0 | 746.0 | 770.5 | 742.4 | 724.4 | 552.3 | 539.4 | 561.7 | 573.8 | 455.8 | 413.1 | 442.8 | 401.0 | 372.6 | 325.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 994.0 | 993.0 | 992.9 | 992.5 | 992.2 | 991.9 | 991.5 | 991.2 | 990.8 | 990.5 | 990.2 | 989.9 | 989.5 | 989.2 | 988.9 | 988.6 | 988.3 | 987.9 | 987.6 | 987.3 | 987.0 | 986.7 | 986.4 | 745.0 | 745.0 | 0.0 | - | 0.0 | - | 0.0 | - | - | - | - | 268.6 | 282.9 | 297.2 | 306.5 | 315.7 | 324.9 |
| Operating Lease Liabilities Non-Current | 115.0 | 117.0 | 103.9 | 87.4 | 89.9 | 93.7 | 63.7 | 53.6 | 58.2 | 66.0 | 73.2 | 68.5 | 68.6 | 76.0 | 84.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1.0 | 1.0 | 1.3 | 1.4 | 1.6 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 1.0 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 244.0 | 238.0 | 248.6 | 8.2 | 7.9 | 7.6 | 12.8 | 30.3 | 33.8 | 36.7 | 63.2 | 69.3 | 73.4 | 76.2 | 80.6 | 87.7 | 91.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,213.0 | 2,167.0 | 2,196.0 | 1,905.7 | 1,871.9 | 1,703.3 | 1,647.6 | 1,671.6 | 1,691.9 | 1,581.1 | 1,561.5 | 1,590.6 | 1,551.3 | 1,532.3 | 1,499.0 | 1,536.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | 57.0 | 20.2 | (16.7) | (25.5) | (4.1) | (22.1) | (21.9) | (17.6) | (28.3) | (21.6) | (25.0) | (29.1) | (46.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 38.0 | 37.0 | 8.1 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 7,913.0 | 8,334.0 | 8,615.8 | 8,601.4 | 8,556.2 | 7,553.5 | 7,491.1 | 7,395.7 | 7,342.6 | 7,338.6 | 7,210.2 | 7,101.1 | 6,965.6 | 6,870.1 | 6,706.9 | 5,884.4 | ||||||||||||||||||||||||
| Total Equity | 7,951.0 | 8,371.0 | 8,623.9 | 8,601.4 | 8,556.2 | 7,553.5 | 7,491.1 | 7,395.7 | 7,342.6 | 7,338.6 | 7,210.2 | 7,101.1 | 6,965.6 | 6,870.1 | 6,706.9 | 5,884.4 | 5,797.3 | 5,711.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 994.0 | 993.0 | 992.9 | 992.5 | 992.2 | 991.9 | 991.5 | 991.2 | 990.8 | 990.5 | 990.2 | 989.9 | 989.5 | 989.2 | 988.9 | 988.6 | 988.3 | 987.9 | 987.6 | 987.3 | 987.0 | 986.7 | 986.4 | 745.0 | 745.0 | 0.0 | - | 0.0 | - | 0.0 | - | - | - | - | 305.5 | 304.8 | 304.1 | 338.3 | 337.5 | 336.7 |
| Net debt | (221.0) | (640.0) | (942.4) | (2,636.1) | (2,688.6) | (3,689.1) | - | - | - | - | - | - | - | - | - | - | - | - | (2,774.0) | |||||||||||||||||||||
| Working Capital | 929.0 | 1,373.0 | 1,634.6 | 3,589.1 | 3,628.9 | 4,397.9 | 4,655.7 | 4,645.5 | 4,642.4 | 5,020.3 | 5,085.7 | 5,002.1 | 4,896.6 | 4,813.3 | 4,680.7 | 3,830.8 | 3,730.1 | |||||||||||||||||||||||
| Book Value | 7,913.0 | 8,334.0 | 8,615.8 | 8,601.4 | 8,556.2 | 7,553.5 | 7,491.1 | 7,395.7 | 7,342.6 | 7,338.6 | 7,210.2 | 7,101.1 | 6,965.6 | 6,870.1 | 6,706.9 | 5,884.4 | 5,797.3 | 5,711.7 | ||||||||||||||||||||||
| Tangible Book Value | 1,207.0 | 1,619.0 | 1,856.0 | 3,996.2 | 3,925.8 | 4,592.7 | 4,769.8 | 4,669.6 | 4,593.9 | 4,638.7 | 4,619.8 | 4,484.9 | 4,335.0 | 4,226.0 | 4,061.9 | 3,184.9 | 3,068.2 | |||||||||||||||||||||||
| 37.6 |
| 34.8 |
| 22.2 |
| 28.7 |
| 34.4 |
| 28.6 |
| 30.2 |
| 36.2 |
| 23.8 |
| 20.4 |
| 20.7 |
| 23.7 |
| 25.2 |
| 39.7 |
| 31.7 |
| 15.6 |
| 16.2 |
| 19.8 |
| 12.0 |
| 11.6 |
| 11.7 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,100.3 |
| 3,988.1 |
| 3,914.8 |
| 3,817.9 |
| 3,822.3 |
| 3,888.5 |
| 4,007.2 |
| 3,690.6 |
| 2,070.4 |
| 1,199.2 |
| 1,504.7 |
| 1,413.8 |
| 1,346.4 |
| 1,213.3 |
| 1,179.3 |
| 1,076.0 |
| 1,032.0 |
| 1,287.9 |
| 700.1 |
| 636.0 |
| 634.2 |
| 627.5 |
| 583.4 |
| 524.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 283.7 |
| 271.4 |
| 238.9 |
| 239.1 |
| 239.5 |
| 126.3 |
| 127.3 |
| 104.3 |
| 106.4 |
| 107.5 |
| 108.0 |
| 84.5 |
| 86.0 |
| 83.3 |
| 81.9 |
| 84.6 |
| 83.4 |
| 84.5 |
| 84.3 |
| 85.8 |
| 85.5 |
| 87.6 |
| 85.4 |
| 86.5 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 10.1 |
| 10.1 |
| 10.1 |
| 10.1 |
| 10.1 |
| 10.1 |
| 10.1 |
| 10.1 |
| 10.1 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 9.9 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,293.5 |
| 2,294.5 |
| 2,211.0 |
| 2,236.0 |
| 2,015.1 |
| 2,009.1 |
| 1,874.0 |
| 1,882.0 |
| 1,616.5 |
| 1,617.9 |
| 1,612.1 |
| 1,611.5 |
| 1,549.0 |
| 1,549.5 |
| 1,551.2 |
| 1,283.5 |
| 1,283.2 |
| 1,280.3 |
| 1,263.5 |
| 1,254.9 |
| 1,256.4 |
| 1,256.9 |
| 435.7 |
| 447.9 |
| 476.2 |
| 450.3 |
| 426.7 |
| 414.6 |
| 437.6 |
| 400.7 |
| 421.2 |
| 259.4 |
| 272.2 |
| 275.8 |
| 288.9 |
| 286.0 |
| 299.6 |
| 313.9 |
| 182.9 |
| 191.2 |
| 198.1 |
| 191.5 |
| 196.0 |
| 207.1 |
| 218.5 |
| 95.6 |
| 100.7 |
| 106.0 |
| 119.3 |
| 90.9 |
| 108.7 |
| 106.3 |
| 112.6 |
| 112.8 |
| 115.1 |
| 105.5 |
| 111.0 |
| 112.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 2.0 |
| 3.0 |
| 3.6 |
| 5.0 |
| 3.9 |
| 4.4 |
| 4.8 |
| 5.4 |
| 4.4 |
| 5.7 |
| 6.5 |
| 7.5 |
| 2.7 |
| 4.0 |
| 4.6 |
| 5.4 |
| 6.5 |
| 7.8 |
| - |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,357.4 |
| 7,256.9 |
| 7,131.3 |
| 7,075.6 |
| 6,942.0 |
| 6,915.4 |
| 6,797.3 |
| 6,479.0 |
| 4,684.6 |
| 3,854.0 |
| 3,715.4 |
| 3,620.6 |
| 3,548.3 |
| 3,313.0 |
| 3,207.2 |
| 3,122.6 |
| 3,095.1 |
| 2,873.4 |
| 2,280.6 |
| 2,220.0 |
| 2,195.2 |
| 2,185.1 |
| 2,152.6 |
| 2,107.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.9 |
| 21.9 |
| 7.0 |
| 31.9 |
| 21.8 |
| 11.8 |
| 95.5 |
| 92.6 |
| 92.7 |
| 89.7 |
| 74.9 |
| 75.0 |
| 80.4 |
| 84.7 |
| 67.3 |
| 60.3 |
| 58.3 |
| 56.2 |
| 51.5 |
| 50.2 |
| 46.3 |
| 49.5 |
| 45.7 |
| 45.6 |
| 43.2 |
| 42.0 |
| 39.2 |
| 41.9 |
| 41.3 |
| 32.6 |
| 26.3 |
| 29.9 |
| 28.8 |
| 27.9 |
| 32.6 |
| 31.5 |
| 30.9 |
| 27.7 |
| 29.7 |
| 27.1 |
| 27.1 |
| 26.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.7 |
| 86.8 |
| 89.3 |
| 58.3 |
| 110.3 |
| 54.8 |
| 45.7 |
| 40.3 |
| 38.7 |
| 41.8 |
| 48.9 |
| 36.3 |
| 29.8 |
| 33.5 |
| 37.3 |
| 40.6 |
| 22.2 |
| 33.1 |
| 36.2 |
| 32.3 |
| 31.1 |
| 33.3 |
| 38.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 350.0 |
| 370.2 |
| 338.7 |
| 321.5 |
| 328.7 |
| 290.1 |
| 330.9 |
| 245.1 |
| 263.4 |
| 236.7 |
| 207.1 |
| 198.0 |
| 197.3 |
| 198.2 |
| 154.2 |
| 153.5 |
| 145.9 |
| 165.6 |
| 146.7 |
| 176.6 |
| 150.9 |
| 144.1 |
| 154.9 |
| 153.5 |
| 132.8 |
| 91.6 |
| 91.8 |
| 99.4 |
| 100.7 |
| 114.4 |
| 88.2 |
| 105.3 |
| 105.0 |
| 112.5 |
| 116.8 |
| 120.2 |
| 110.5 |
| 116.5 |
| 119.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.0 |
| 2.0 |
| 2.0 |
| - |
| 3.0 |
| 3.0 |
| 3.0 |
| - |
| 4.0 |
| 4.0 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.7 |
| 83.4 |
| 77.0 |
| 86.1 |
| 73.0 |
| 97.0 |
| 93.9 |
| 88.8 |
| 87.1 |
| 83.1 |
| 77.5 |
| 76.7 |
| 69.9 |
| 64.9 |
| 62.8 |
| 65.5 |
| 12.1 |
| 22.1 |
| 20.2 |
| 19.5 |
| 18.4 |
| 9.2 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,560.1 |
| 1,545.2 |
| 1,527.9 |
| 1,548.4 |
| 1,495.0 |
| 1,540.1 |
| 1,479.3 |
| 1,254.7 |
| 1,221.8 |
| 448.4 |
| 416.2 |
| 416.5 |
| 419.7 |
| 291.0 |
| 278.9 |
| 272.0 |
| 294.1 |
| 222.2 |
| 518.2 |
| 503.3 |
| 511.4 |
| 530.9 |
| 533.9 |
| 521.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 529.9 |
| 471.2 |
| 427.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (30.0) |
| (12.1) |
| (5.8) |
| (5.3) |
| 1.0 |
| (0.6) |
| (0.9) |
| (12.4) |
| (19.9) |
| (20.8) |
| (8.6) |
| (14.2) |
| (12.1) |
| (11.3) |
| (11.7) |
| (10.5) |
| (10.1) |
| (8.1) |
| (9.0) |
| (9.6) |
| (10.8) |
| (12.6) |
| (13.0) |
| (10.4) |
| (9.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,797.3 |
| 5,711.7 |
| 5,603.4 |
| 5,527.2 |
| 5,446.9 |
| 5,375.4 |
| 5,318.1 |
| 5,224.3 |
| 3,462.8 |
| 3,405.6 |
| 3,299.2 |
| 3,204.1 |
| 3,128.6 |
| 3,021.9 |
| 2,928.3 |
| 2,850.6 |
| 2,801.0 |
| 2,651.3 |
| 1,762.4 |
| 1,716.7 |
| 1,683.8 |
| 1,654.2 |
| 1,618.7 |
| 1,585.9 |
| 5,603.4 |
| 5,527.2 |
| 5,446.9 |
| 5,375.4 |
| 5,446.9 |
| 5,224.3 |
| 3,462.8 |
| 3,405.6 |
| 3,462.8 |
| 3,204.1 |
| 3,128.6 |
| 3,021.9 |
| 2,928.3 |
| 2,850.6 |
| 2,801.0 |
| 2,651.3 |
| 1,762.4 |
| 1,716.7 |
| 1,683.8 |
| 1,654.2 |
| 1,618.7 |
| 1,585.9 |
| (2,687.6) |
| (2,699.9) |
| (2,707.1) |
| (2,881.4) |
| (2,803.4) |
| (1,182.9) |
| (1,070.7) |
| - |
| (1,297.8) |
| - |
| (1,100.4) |
| - |
| - |
| - |
| - |
| (317.5) |
| (259.8) |
| (268.4) |
| (228.9) |
| (185.8) |
| (128.6) |
| 3,649.4 |
| 3,593.3 |
| 3,489.3 |
| 3,532.2 |
| 3,557.7 |
| 3,762.1 |
| 3,427.3 |
| 1,833.7 |
| 992.1 |
| 1,306.7 |
| 1,216.5 |
| 1,148.1 |
| 1,059.1 |
| 1,025.8 |
| 930.1 |
| 866.4 |
| 1,141.3 |
| 523.5 |
| 485.1 |
| 490.1 |
| 472.5 |
| 430.0 |
| 391.4 |
| 5,603.4 |
| 5,527.2 |
| 5,446.9 |
| 5,375.4 |
| 5,318.1 |
| 5,224.3 |
| 3,462.8 |
| 3,405.6 |
| 3,299.2 |
| 3,204.1 |
| 3,128.6 |
| 3,021.9 |
| 2,928.3 |
| 2,850.6 |
| 2,801.0 |
| 2,651.3 |
| 1,762.4 |
| 1,716.7 |
| 1,683.8 |
| 1,654.2 |
| 1,618.7 |
| 1,585.9 |
| 2,955.0 |
| 2,862.0 |
| 2,756.6 |
| 2,785.6 |
| 2,712.6 |
| 2,888.4 |
| 2,777.7 |
| 1,188.1 |
| 1,102.4 |
| 1,423.2 |
| 1,314.0 |
| 1,240.8 |
| 1,121.5 |
| 1,093.4 |
| 1,001.5 |
| 935.9 |
| 1,184.9 |
| 288.1 |
| 238.4 |
| 228.8 |
| 203.4 |
| 155.2 |
| 110.5 |