| (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 | 2,135.0 | 2,829.0 | 2,519.0 | 2,439.0 | 2,209.0 | 2,198.8 | 1,997.2 | 1,686.0 | 1,804.1 | 1,850.4 | 1,949.9 | 1,993.1 | 2,283.6 | 2,154.5 | 2,161.4 | 2,135.0 | 1,687.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 59.0 | 130.0 | 69.0 | 185.0 | 127.0 | 23.3 | 7.3 | 142.5 | 161.1 | 111.0 | 197.1 | 105.1 | 186.0 | 137.1 | 96.4 | 193.3 | 603.6 | |||
| Cash And Short Term Investments | 2,194.0 | 2,959.0 | 2,588.0 | 2,624.0 | 2,336.0 | 2,222.1 | 2,004.5 | 1,828.5 | 1,965.2 | 1,961.5 | 2,147.0 | 2,098.3 | 2,469.6 | 2,291.7 | 2,257.8 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 1,324.0 | 1,488.0 | 1,506.0 | 1,395.2 | 1,558.9 | - | 2,295.6 | 2,139.4 | 1,938.4 | 2,061.5 | 2,073.9 | 1,983.8 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,482.0 | 1,220.0 | 1,214.0 | 1,017.0 | 1,220.0 | 1,115.6 | 1,546.8 | 1,190.0 | 1,512.7 | 1,590.5 | 1,266.5 | 1,422.1 | 1,641.1 | 1,954.1 | 1,734.7 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 1,070.0 | 1,104.0 | 1,158.0 | 978.0 | 1,174.0 | 1,701.1 | 1,651.7 | 1,607.7 | 1,591.6 | 1,517.9 | 986.6 | 991.7 | 496.6 | 520.2 | 513.5 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 1.0 | 1.0 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.6 | 1.6 | 1.7 | 1.8 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 1,070.0 | 1,104.0 | 1,158.0 | 1,130.0 | 1,192.0 | 1,706.0 | 1,690.5 | 1,636.5 | 1,619.0 | 1,600.2 | 986.6 | 1,020.4 | 526.4 | 541.0 | 533.0 | 17.8 | ||||
| (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 | Q1 FY 19 | Q4 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 3,187.0 | 2,135.0 | 2,776.0 | 2,172.0 | 2,433.0 | 2,829.0 | 2,912.0 | 2,629.0 | 2,335.0 | 2,519.0 | 2,421.0 | 2,262.0 | 2,137.0 | 2,439.0 | ||||||||||||||||||||||||||
| 1,834.3 |
| 1,175.1 |
| 976.1 |
| - |
| - |
| 273.6 |
| - |
| - |
| 2,328.3 |
| 2,290.6 |
| 2,107.9 |
| 1,175.1 |
| 976.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 450.0 | 157.0 | 347.0 | 396.0 | 608.0 | 378.0 | 389.6 | 499.1 | 574.8 | 411.3 | 378.9 | 260.6 | 273.4 | 367.3 | 232.4 | 413.9 | 305.6 | 204.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6,442.0 | 5,175.0 | 5,063.0 | 5,044.0 | 5,181.0 | 5,034.0 | 5,366.8 | 5,707.8 | 5,601.3 | 5,610.3 | 5,105.4 | 5,758.0 | 6,003.7 | 6,094.1 | 5,878.7 | 5,562.8 | 5,122.1 | 4,668.5 | - | - |
| 1,868.8 |
| 1,769.0 |
| 1,655.0 |
| 1,496.1 |
| - |
| - |
| Accumulated Depreciation | - | - | 866.0 | 1,041.0 | 1,050.0 | 931.4 | 964.1 | - | 1,201.9 | 1,122.2 | 1,046.1 | 1,081.2 | 1,106.9 | 1,032.5 | 947.2 | 902.7 | 818.0 | 696.3 | - | - |
| Property,Plant & Equipment Net | 464.0 | 494.0 | 458.0 | 447.0 | 456.0 | 463.8 | 594.8 | 776.5 | 1,093.7 | 1,017.2 | 892.3 | 980.3 | 967.0 | 951.3 | 921.6 | 866.3 | 837.0 | 799.8 | - | - |
| Long Term Investments | 543.0 | 2,828.0 | 614.0 | 584.0 | 517.0 | 527.4 | 600.8 | 874.4 | 878.9 | 740.4 | 337.9 | 189.8 | 198.2 | 142.9 | 129.3 | 134.9 | 185.2 | 192.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | 830.0 | 454.0 | 292.0 | 172.0 | - | - | - | - | - | - | - | - |
| Goodwill | - | 199.0 | 206.0 | 206.0 | 249.0 | 207.4 | 508.4 | 514.5 | 564.7 | 532.2 | 111.6 | 113.0 | 114.1 | 101.3 | 95.9 | 87.8 | 88.1 | 87.2 | - | - |
| Intangible Assets | - | - | - | - | - | 77.6 | 106.5 | - | 188.4 | 190.3 | 24.3 | 23.0 | 24.0 | 21.0 | 23.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 30.0 | 51.0 | 34.0 | 51.0 | 77.9 | 62.7 | 464.4 | 316.5 | 454.1 | 394.8 | - | - | - | 167.4 | 214.3 | 247.5 | 386.6 | - | - |
| Other Non-Current Assets | 787.0 | 646.0 | 340.0 | 278.0 | 305.0 | 269.6 | 491.9 | 367.5 | 377.3 | 370.2 | 201.9 | 203.7 | 237.3 | 255.8 | 268.9 | 156.1 | 83.5 | 41.3 | - | - |
| Total Non-Current Assets | 1,794.0 | 3,968.0 | 1,910.0 | 1,783.0 | 1,908.0 | 2,275.8 | 2,599.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,236.0 | 9,143.0 | 6,973.0 | 6,827.0 | 7,089.0 | 7,309.8 | 7,966.7 | 9,468.5 | 9,327.7 | 9,216.4 | 7,625.4 | 8,194.4 | 8,323.9 | 8,276.0 | 8,268.4 | 7,614.9 | 7,178.5 | 6,423.6 | - | - |
| 1,432.5 |
| 1,334.3 |
| 1,164.6 |
| - |
| - |
| Short Term Debt | - | - | 0.0 | 152.0 | 18.0 | 4.9 | 38.7 | 28.8 | 27.4 | 82.2 | - | 28.7 | 29.8 | 20.8 | 19.5 | - | - | - | - | - |
| Deferred Revenue Current | 633.0 | 684.0 | 639.0 | 742.0 | 945.0 | 1,093.8 | 1,157.8 | 1,276.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 621.0 | 640.0 | 653.0 | 626.0 | 629.0 | 578.8 | 609.1 | 662.7 | 706.5 | 734.6 | 669.6 | 725.6 | 753.5 | 755.1 | 668.1 | 564.7 | 581.2 | 607.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,378.0 | 3,071.0 | 3,163.0 | 3,216.0 | 3,614.0 | 3,572.0 | 3,905.1 | 4,207.2 | 3,574.2 | 3,816.0 | 2,935.4 | 3,330.9 | 3,407.2 | 3,887.1 | 3,838.2 | 3,523.4 | 3,301.4 | 3,162.2 | - | - |
| 17.8 |
| 17.7 |
| 17.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6.0 | 468.0 | 70.0 | 73.0 | 67.0 | 80.7 | 83.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 590.0 | 648.1 | 539.3 | 441.6 | 456.8 | 545.2 | 525.5 | 520.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,959.0 | 5,151.0 | 4,921.0 | 4,831.0 | 5,522.0 | 6,046.8 | 6,382.7 | 6,424.8 | 5,924.3 | 6,024.6 | 4,511.9 | 4,970.6 | 4,443.0 | 4,848.9 | 4,808.5 | 4,086.3 | 3,844.6 | 3,700.4 | - | - |
| 1.8 |
| 1.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,064.0 | 3,124.0 | 979.0 | 896.0 | 791.0 | 1,249.8 | 1,700.9 | 3,183.5 | 3,654.9 | 3,582.2 | 3,428.7 | 3,593.6 | 4,040.7 | 3,597.5 | 3,590.6 | 3,110.0 | 2,842.4 | 2,247.9 | - | - |
| Accumulated Other Comprehensive Income | (265.0) | (351.0) | (269.0) | (365.0) | (366.0) | (416.9) | (379.9) | (373.3) | (402.2) | (496.7) | (432.8) | (484.2) | (298.2) | (257.9) | (199.3) | (176.3) | (221.0) | (357.0) | (74.2) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 33.0 | 43.0 | 112.0 | 210.0 | 174.0 | 233.0 | 96.3 | 133.0 | 150.1 | 117.6 | 116.2 | 113.0 | 123.8 | 85.8 | 64.4 | 31.6 | 28.4 | 51.9 | - | - |
| Total Stockholders Equity | 3,244.0 | 3,949.0 | 1,940.0 | 1,786.0 | 1,393.0 | 1,030.2 | 1,487.8 | 2,910.7 | 3,342.3 | 3,125.2 | 2,997.3 | 3,110.9 | 3,757.0 | 3,341.3 | 3,395.5 | 3,497.0 | 3,305.5 | 2,671.3 | 2,318.4 | 1,760.0 |
| Total Equity | 3,277.0 | 3,992.0 | 2,052.0 | 1,996.0 | 1,567.0 | 1,263.0 | 1,584.0 | 3,043.7 | 3,403.4 | 3,191.8 | 3,113.5 | 3,223.8 | 3,880.8 | 3,427.1 | 3,459.9 | 3,528.6 | 3,333.9 | 2,723.2 | 2,318.4 | 1,760.0 |
| 17.7 |
| 17.7 |
| - |
| - |
| Net debt | (1,124.0) | (1,855.0) | (1,430.0) | (1,494.0) | (1,144.0) | (516.1) | (314.0) | (192.0) | (346.3) | (361.3) | (1,160.4) | (1,077.8) | (1,943.2) | (1,750.7) | (1,724.9) | (2,310.5) | (2,272.9) | (2,090.2) | - | - |
| Working Capital | 3,064.0 | 2,104.0 | 1,900.0 | 1,828.0 | 1,567.0 | 1,462.0 | 1,461.6 | 1,500.6 | 2,027.1 | 1,794.2 | 2,170.0 | 2,427.2 | 2,596.5 | 2,207.0 | 2,040.5 | 2,039.4 | 1,820.7 | 1,506.3 | - | - |
| Book Value | 3,244.0 | 3,949.0 | 1,940.0 | 1,786.0 | 1,393.0 | 1,030.2 | 1,487.8 | 2,910.7 | 3,342.3 | 3,125.2 | 2,997.3 | 3,110.9 | 3,757.0 | 3,341.3 | 3,395.5 | 3,497.0 | 3,305.5 | 2,671.3 | 2,318.4 | 1,760.0 |
| Tangible Book Value | - | 3,750.0 | 1,734.0 | 1,580.0 | 1,144.0 | 745.3 | 872.8 | 2,396.2 | 2,589.3 | 2,402.7 | 2,861.4 | 2,974.9 | 3,618.9 | 3,219.0 | 3,276.6 | 3,409.2 | 3,217.5 | 2,584.2 | - | - |
| 2,436.0 |
| 2,074.0 |
| 1,913.0 |
| 2,209.0 |
| 2,125.5 |
| 2,711.1 |
| 1,937.8 |
| 2,198.8 |
| 2,093.8 |
| 1,969.6 |
| 1,870.9 |
| 1,997.2 |
| - |
| 1,686.0 |
| 1,804.1 |
| 1,827.0 |
| 1,819.8 |
| 1,967.6 |
| 1,850.4 |
| 1,780.4 |
| 1,627.1 |
| 1,697.5 |
| 1,949.9 |
| 1,781.4 |
| 1,723.8 |
| 1,811.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 52.0 | 59.0 | 53.0 | 99.0 | 78.0 | 130.0 | 94.0 | 79.0 | 74.0 | 69.0 | 64.0 | 60.0 | 174.0 | 185.0 | 155.0 | 120.0 | 203.0 | 127.0 | 67.2 | 31.7 | 18.7 | 23.3 | 17.5 | 12.7 | 6.5 | 7.3 | - | 142.5 | 161.1 | 178.1 | 193.9 | 74.9 | 111.0 | 130.8 | 125.1 | 167.1 | 197.1 | 245.8 | 166.1 | 145.6 |
| Cash And Short Term Investments | 3,239.0 | 2,194.0 | 2,829.0 | 2,271.0 | 2,511.0 | 2,959.0 | 3,006.0 | 2,708.0 | 2,409.0 | 2,588.0 | 2,485.0 | 2,322.0 | 2,311.0 | 2,624.0 | 2,591.0 | 2,194.0 | 2,116.0 | 2,336.0 | 2,192.7 | 2,742.8 | 1,956.5 | 2,222.1 | 2,111.3 | 1,982.3 | 1,877.4 | 2,004.5 | - | 1,828.5 | 1,965.2 | 2,005.1 | 2,013.7 | 2,042.5 | 1,961.5 | 1,911.2 | 1,752.1 | 1,864.6 | 2,147.0 | 2,027.2 | 1,889.8 | 1,956.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 228.0 | 450.0 | 126.0 | 186.0 | 172.0 | 157.0 | 147.0 | 312.0 | 401.0 | 347.0 | 338.0 | 361.0 | 375.0 | 396.0 | 381.0 | 408.0 | 432.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,083.0 | 6,442.0 | 5,472.0 | 5,027.0 | 4,911.0 | 5,175.0 | 5,265.0 | 5,017.0 | 4,911.0 | 5,063.0 | 5,060.0 | 4,878.0 | 4,837.0 | 5,044.0 | 4,991.0 | 4,642.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 456.0 | 464.0 | 479.0 | 484.0 | 480.0 | 494.0 | 504.0 | 467.0 | 438.0 | 458.0 | 443.0 | 439.0 | 434.0 | 447.0 | 460.0 | 478.0 | ||||||||||||||||||||||||
| Long Term Investments | 562.0 | 543.0 | 4,822.0 | 5,616.0 | 2,376.0 | 2,828.0 | - | - | - | - | 114.0 | 667.0 | 612.0 | 584.0 | 612.0 | 560.0 | 543.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | 206.0 | 206.0 | 206.0 | 206.0 | 206.0 | 206.0 | 206.0 | 206.0 | 244.0 | 248.0 | 251.0 | 249.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | 38.0 | 31.0 | 34.0 | 51.0 | 50.0 | 34.0 | 34.0 | 34.0 | 50.0 | 58.0 | 55.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 819.0 | 787.0 | 695.0 | 661.0 | 656.0 | 646.0 | 252.0 | 262.0 | 269.0 | 340.0 | 314.0 | 298.0 | 281.0 | 278.0 | 288.0 | 302.0 | 318.0 | |||||||||||||||||||||||
| Total Non-Current Assets | 1,837.0 | 1,794.0 | 5,996.0 | 6,761.0 | 3,512.0 | 3,968.0 | 1,835.0 | 1,794.0 | 1,789.0 | 1,910.0 | 2,103.0 | 1,878.0 | 1,793.0 | 1,783.0 | 1,879.0 | 1,883.0 | 1,935.0 | |||||||||||||||||||||||
| Total Assets | 7,920.0 | 8,236.0 | 11,468.0 | 11,788.0 | 8,423.0 | 9,143.0 | 7,100.0 | 6,811.0 | 6,700.0 | 6,973.0 | 7,163.0 | 6,756.0 | 6,630.0 | 6,827.0 | 6,870.0 | 6,525.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,623.0 | 1,482.0 | 1,502.0 | 1,439.0 | 1,323.0 | 1,220.0 | 1,195.0 | 1,112.0 | 1,248.0 | 1,214.0 | 1,197.0 | 1,155.0 | 1,068.0 | 1,017.0 | 1,071.0 | 1,020.0 | 1,002.0 | 1,220.0 | 1,117.5 | 1,087.4 | 1,102.2 | 1,115.6 | 1,338.2 | 1,428.8 | 1,443.3 | 1,546.8 | - | 1,190.0 | 1,512.7 | 1,398.2 | 1,527.8 | 1,643.9 | 1,590.5 | 1,642.7 | 1,714.2 | 1,578.1 | 1,266.5 | 1,247.2 | 1,212.8 | 1,252.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 18.0 | 17.0 | 16.0 | 152.0 | 167.0 | 181.0 | 214.0 | 18.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 584.0 | 633.0 | 1,396.0 | 683.0 | 580.0 | 684.0 | 684.0 | 696.0 | 652.0 | 639.0 | 661.0 | 679.0 | 765.0 | 742.0 | 769.0 | 719.0 | 805.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 590.0 | 621.0 | 618.0 | 602.0 | 516.0 | 640.0 | 608.0 | 573.0 | 529.0 | 653.0 | 611.0 | 575.0 | 574.0 | 626.0 | 567.0 | 564.0 | 580.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,410.0 | 3,378.0 | 3,784.0 | 3,102.0 | 2,819.0 | 3,071.0 | 2,982.0 | 2,837.0 | 2,947.0 | 3,163.0 | 3,140.0 | 3,190.0 | 3,166.0 | 3,216.0 | 3,211.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,071.0 | 1,070.0 | 1,070.0 | 1,070.0 | 1,087.0 | 1,104.0 | 1,116.0 | 1,136.0 | 1,149.0 | 1,158.0 | 1,425.0 | 979.0 | 978.0 | 978.0 | 980.0 | 980.0 | 982.0 | 1,174.0 | 1,170.5 | 1,678.7 | 1,678.5 | 1,701.1 | 1,677.2 | 1,654.8 | 1,647.2 | 1,651.7 | - | 1,607.7 | 1,591.6 | 1,581.0 | 1,560.5 | 1,526.0 | 1,517.9 | 1,555.5 | 1,547.5 | 1,572.0 | 986.6 | 992.7 | 992.5 | 992.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 10.0 | 6.0 | 898.0 | 1,160.0 | 412.0 | 468.0 | 80.0 | 99.0 | 72.0 | 70.0 | 73.0 | 81.0 | 84.0 | 73.0 | 63.0 | 62.0 | 70.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,969.0 | 4,959.0 | 6,241.0 | 5,810.0 | 4,773.0 | 5,151.0 | 4,759.0 | 4,568.0 | 4,656.0 | 4,921.0 | 5,141.0 | 4,786.0 | 4,723.0 | 4,831.0 | 4,947.0 | 4,831.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | - | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,157.0 | 3,064.0 | 4,642.0 | 5,339.0 | 2,883.0 | 3,124.0 | 1,261.0 | 1,207.0 | 1,038.0 | 979.0 | 1,000.0 | 831.0 | 780.0 | 896.0 | 898.0 | 885.0 | 829.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (286.0) | (265.0) | (283.0) | (279.0) | (325.0) | (351.0) | (298.0) | (329.0) | (319.0) | (269.0) | (331.0) | (302.0) | (319.0) | (365.0) | (378.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 79.0 | 33.0 | 41.0 | 29.0 | 59.0 | 43.0 | 90.0 | 101.0 | 93.0 | 112.0 | 139.0 | 173.0 | 188.0 | 210.0 | 273.0 | 180.0 | 176.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,872.0 | 3,244.0 | 5,186.0 | 5,949.0 | 3,591.0 | 3,949.0 | 2,251.0 | 2,142.0 | 1,951.0 | 1,940.0 | 1,883.0 | 1,797.0 | 1,719.0 | 1,786.0 | 1,650.0 | 1,514.0 | ||||||||||||||||||||||||
| Total Equity | 2,951.0 | 3,277.0 | 5,227.0 | 5,978.0 | 3,650.0 | 3,992.0 | 2,341.0 | 2,243.0 | 2,044.0 | 2,052.0 | 2,022.0 | 1,970.0 | 1,907.0 | 1,996.0 | 1,923.0 | 1,694.0 | 1,645.0 | 1,567.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,071.0 | 1,070.0 | 1,070.0 | 1,070.0 | 1,087.0 | 1,104.0 | 1,116.0 | 1,136.0 | 1,149.0 | 1,158.0 | 1,443.0 | 996.0 | 994.0 | 1,130.0 | 1,147.0 | 1,161.0 | 1,196.0 | 1,192.0 | 1,175.2 | 1,683.5 | 1,683.2 | 1,706.0 | 1,719.6 | 1,707.9 | 1,698.4 | 1,690.5 | - | 1,636.5 | 1,619.0 | 1,617.7 | 1,596.9 | 1,566.9 | 1,600.2 | 1,689.2 | 1,713.5 | 1,690.9 | 986.6 | 992.7 | 992.5 | 1,020.0 |
| Net debt | (2,168.0) | (1,124.0) | (1,759.0) | (1,201.0) | (1,424.0) | (1,855.0) | (1,890.0) | (1,572.0) | (1,260.0) | (1,430.0) | (1,042.0) | (1,326.0) | (1,317.0) | (1,494.0) | (1,444.0) | (1,033.0) | (920.0) | (1,144.0) | ||||||||||||||||||||||
| Working Capital | 2,673.0 | 3,064.0 | 1,688.0 | 1,925.0 | 2,092.0 | 2,104.0 | 2,283.0 | 2,180.0 | 1,964.0 | 1,900.0 | 1,920.0 | 1,688.0 | 1,671.0 | 1,828.0 | 1,780.0 | 1,516.0 | 1,362.0 | |||||||||||||||||||||||
| Book Value | 2,872.0 | 3,244.0 | 5,186.0 | 5,949.0 | 3,591.0 | 3,949.0 | 2,251.0 | 2,142.0 | 1,951.0 | 1,940.0 | 1,883.0 | 1,797.0 | 1,719.0 | 1,786.0 | 1,650.0 | 1,514.0 | 1,469.0 | 1,393.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | 2,045.0 | 1,936.0 | 1,745.0 | 1,734.0 | 1,677.0 | 1,591.0 | 1,513.0 | 1,580.0 | 1,406.0 | 1,266.0 | 1,218.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 608.0 |
| 389.5 |
| 400.4 |
| 385.4 |
| 378.0 |
| 386.8 |
| 460.0 |
| 477.0 |
| 389.6 |
| - |
| 499.1 |
| 574.8 |
| 650.1 |
| 690.0 |
| 482.1 |
| 411.3 |
| 536.3 |
| 426.4 |
| 435.2 |
| 378.9 |
| 305.8 |
| 337.2 |
| 359.0 |
| 848.7 |
| 895.9 |
| 958.1 |
| 638.5 |
| 296.0 |
| 368.8 |
| 366.6 |
| 517.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,557.0 |
| 5,181.0 |
| 5,281.4 |
| 5,926.2 |
| 5,169.5 |
| 5,034.0 |
| 5,010.4 |
| 5,027.4 |
| 5,129.5 |
| 5,366.8 |
| - |
| 5,707.8 |
| 5,601.3 |
| 5,514.9 |
| 5,613.8 |
| 5,560.3 |
| 5,610.3 |
| 5,741.6 |
| 5,651.2 |
| 5,402.9 |
| 5,105.4 |
| 5,229.8 |
| 5,202.7 |
| 5,379.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,201.9 |
| 1,196.3 |
| 1,174.7 |
| 1,145.1 |
| 1,122.2 |
| 1,098.8 |
| 1,084.1 |
| 1,060.9 |
| 1,046.1 |
| 1,071.7 |
| 1,078.3 |
| 1,071.0 |
| 501.0 |
| 456.0 |
| 425.6 |
| 448.4 |
| 456.7 |
| 463.8 |
| 563.6 |
| 568.6 |
| 567.1 |
| 594.8 |
| - |
| 776.5 |
| 1,093.7 |
| 1,080.2 |
| 1,067.5 |
| 1,037.5 |
| 1,017.2 |
| 1,042.4 |
| 1,055.9 |
| 1,065.3 |
| 892.3 |
| 929.9 |
| 964.4 |
| 965.9 |
| 517.0 |
| 718.6 |
| 597.6 |
| 521.0 |
| 527.4 |
| 558.7 |
| 528.3 |
| 523.8 |
| 600.8 |
| - |
| 874.4 |
| 878.9 |
| 847.1 |
| 779.5 |
| 773.0 |
| 740.4 |
| 745.7 |
| 748.5 |
| 152.8 |
| 337.9 |
| 239.2 |
| 242.6 |
| 254.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 830.0 |
| 711.0 |
| 636.0 |
| 542.0 |
| 454.0 |
| 487.0 |
| 673.0 |
| 714.0 |
| 292.0 |
| - |
| - |
| - |
| 206.7 |
| 207.0 |
| 207.0 |
| 207.4 |
| 326.9 |
| 322.7 |
| 306.5 |
| 508.4 |
| - |
| 514.5 |
| 564.7 |
| 563.4 |
| 548.8 |
| 545.4 |
| 532.2 |
| 593.2 |
| 567.3 |
| - |
| 111.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 282.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.0 |
| 50.8 |
| 92.2 |
| 81.4 |
| 77.9 |
| 69.0 |
| 68.2 |
| 55.5 |
| 62.7 |
| - |
| 464.4 |
| 316.5 |
| 294.4 |
| 335.5 |
| 361.5 |
| 454.1 |
| 314.9 |
| - |
| - |
| 394.8 |
| - |
| - |
| - |
| 305.0 |
| 253.3 |
| 258.6 |
| 271.7 |
| 269.6 |
| 420.6 |
| 416.4 |
| 429.5 |
| 491.9 |
| - |
| 367.5 |
| 377.3 |
| 377.2 |
| 372.6 |
| 381.3 |
| 370.2 |
| 382.8 |
| 383.3 |
| 209.1 |
| 201.9 |
| 214.4 |
| 217.7 |
| 205.8 |
| 1,908.0 |
| 1,976.7 |
| 1,930.3 |
| 1,851.4 |
| 2,275.8 |
| 2,261.3 |
| 2,213.4 |
| 2,163.0 |
| 2,599.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,492.0 |
| 7,089.0 |
| 7,258.1 |
| 7,856.5 |
| 7,020.9 |
| 7,309.8 |
| 7,271.7 |
| 7,240.8 |
| 7,292.5 |
| 7,966.7 |
| - |
| 9,468.5 |
| 9,327.7 |
| 9,193.5 |
| 9,221.8 |
| 9,160.3 |
| 9,216.4 |
| 9,316.6 |
| 9,241.5 |
| 9,001.7 |
| 7,625.4 |
| 7,599.4 |
| 7,560.4 |
| 7,619.2 |
| 4.6 |
| 4.7 |
| 4.7 |
| 4.9 |
| 42.5 |
| 53.1 |
| 51.2 |
| 38.7 |
| - |
| 28.8 |
| 27.4 |
| 36.7 |
| 36.4 |
| 40.9 |
| 82.2 |
| 133.7 |
| 166.1 |
| 118.9 |
| - |
| - |
| - |
| 27.7 |
| 945.0 |
| 1,071.8 |
| 1,149.5 |
| 1,035.9 |
| 1,093.8 |
| 1,062.3 |
| 1,015.4 |
| 1,138.0 |
| 1,157.8 |
| - |
| 1,276.1 |
| 874.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 629.0 |
| 513.7 |
| 515.4 |
| 506.7 |
| 578.8 |
| 609.9 |
| 570.4 |
| 586.8 |
| 609.1 |
| - |
| 662.7 |
| 706.5 |
| 714.9 |
| 642.1 |
| 712.6 |
| 734.6 |
| 755.0 |
| 731.4 |
| 766.3 |
| 669.6 |
| 700.7 |
| 688.2 |
| 697.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,126.0 |
| 3,195.0 |
| 3,614.0 |
| 3,624.9 |
| 3,735.0 |
| 3,441.3 |
| 3,572.0 |
| 3,544.6 |
| 3,605.1 |
| 3,710.5 |
| 3,905.1 |
| - |
| 4,207.2 |
| 3,574.2 |
| 3,543.6 |
| 3,733.3 |
| 3,676.4 |
| 3,816.0 |
| 3,876.2 |
| 3,780.0 |
| 3,589.9 |
| 2,935.4 |
| 2,861.8 |
| 2,742.5 |
| 2,819.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 222.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.0 |
| 63.7 |
| 91.9 |
| 77.6 |
| 80.7 |
| 70.4 |
| 74.8 |
| 79.4 |
| 83.3 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 619.0 |
| 590.0 |
| 568.9 |
| 603.8 |
| 606.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,847.0 |
| 5,522.0 |
| 5,414.1 |
| 6,085.5 |
| 5,775.9 |
| 6,046.8 |
| 5,965.0 |
| 6,009.9 |
| 6,082.3 |
| 6,382.6 |
| - |
| 6,424.8 |
| 5,835.3 |
| 5,759.6 |
| 5,910.7 |
| 5,814.3 |
| 5,973.6 |
| 6,062.0 |
| 5,957.8 |
| 5,780.9 |
| 4,511.9 |
| 4,423.4 |
| 4,338.8 |
| 4,417.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 791.0 |
| 1,079.4 |
| 1,048.3 |
| 1,162.8 |
| 1,249.8 |
| 1,413.2 |
| 1,393.9 |
| 1,418.8 |
| 1,700.9 |
| - |
| 3,183.5 |
| 3,654.9 |
| 3,624.6 |
| 3,559.6 |
| 3,613.2 |
| 3,582.2 |
| 3,541.3 |
| 3,566.1 |
| 3,493.8 |
| 3,428.7 |
| 3,640.1 |
| 3,630.9 |
| 3,601.1 |
| (355.0) |
| (337.0) |
| (366.0) |
| (441.8) |
| (416.7) |
| (417.5) |
| (416.9) |
| (463.3) |
| (478.6) |
| (499.4) |
| (379.9) |
| - |
| (373.3) |
| (402.2) |
| (420.1) |
| (451.3) |
| (452.2) |
| (496.7) |
| (466.3) |
| (449.4) |
| (417.4) |
| (432.8) |
| (579.1) |
| (515.7) |
| (533.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 174.0 |
| 246.1 |
| 255.8 |
| 261.0 |
| 233.0 |
| 177.7 |
| 139.2 |
| 118.5 |
| 96.3 |
| - |
| 133.0 |
| 150.1 |
| 150.6 |
| 133.4 |
| 125.2 |
| 117.6 |
| 148.3 |
| 144.1 |
| 132.2 |
| 116.2 |
| 113.6 |
| 105.0 |
| 132.5 |
| 1,469.0 |
| 1,393.0 |
| 1,597.5 |
| 1,515.5 |
| 983.7 |
| 1,030.2 |
| 1,128.9 |
| 1,091.7 |
| 1,091.6 |
| 1,487.8 |
| - |
| 2,910.7 |
| 3,342.3 |
| 3,283.3 |
| 3,177.7 |
| 3,220.8 |
| 3,125.2 |
| 3,106.3 |
| 3,139.5 |
| 3,088.6 |
| 2,997.3 |
| 3,062.3 |
| 3,116.6 |
| 3,068.7 |
| 1,844.0 |
| 1,771.0 |
| 1,245.0 |
| 1,263.0 |
| 1,306.7 |
| 1,230.9 |
| 1,210.2 |
| 1,584.1 |
| - |
| 3,043.7 |
| 3,492.4 |
| 3,433.9 |
| 3,311.1 |
| 3,346.1 |
| 3,242.8 |
| 3,254.6 |
| 3,283.6 |
| 3,220.8 |
| 3,113.5 |
| 3,175.9 |
| 3,221.6 |
| 3,201.3 |
| (1,017.5) |
| (1,059.3) |
| (273.3) |
| (516.1) |
| (391.7) |
| (274.4) |
| (179.0) |
| (314.0) |
| - |
| (192.0) |
| (346.3) |
| (387.4) |
| (416.9) |
| (475.6) |
| (361.3) |
| (222.0) |
| (38.6) |
| (173.7) |
| (1,160.4) |
| (1,034.5) |
| (897.4) |
| (936.9) |
| 1,567.0 |
| 1,656.5 |
| 2,191.1 |
| 1,728.2 |
| 1,462.0 |
| 1,465.8 |
| 1,422.3 |
| 1,418.9 |
| 1,461.6 |
| - |
| 1,500.6 |
| 2,027.1 |
| 1,971.3 |
| 1,880.5 |
| 1,884.0 |
| 1,794.2 |
| 1,865.4 |
| 1,871.2 |
| 1,812.9 |
| 2,170.0 |
| 2,368.0 |
| 2,460.2 |
| 2,559.6 |
| 1,597.5 |
| 1,515.5 |
| 983.7 |
| 1,030.2 |
| 1,128.9 |
| 1,091.7 |
| 1,091.6 |
| 1,487.8 |
| - |
| 2,910.7 |
| 3,342.3 |
| 3,283.3 |
| 3,177.7 |
| 3,220.8 |
| 3,125.2 |
| 3,106.3 |
| 3,139.5 |
| 3,088.6 |
| 2,997.3 |
| 3,062.3 |
| 3,116.6 |
| 3,068.7 |
| 1,144.0 |
| 1,390.9 |
| 1,308.6 |
| 776.7 |
| 822.9 |
| 802.1 |
| 769.1 |
| 785.2 |
| 979.3 |
| - |
| 2,396.2 |
| 2,777.6 |
| 2,719.9 |
| 2,628.8 |
| 2,675.4 |
| 2,593.0 |
| 2,513.1 |
| 2,572.3 |
| - |
| 2,885.7 |
| - |
| - |
| - |