| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 375.5 | 813.3 | 1,888.8 | 709.2 | 819.3 | 1,824.8 | 1,205.2 | 1,178.4 | 962.1 | 803.2 | 0.0 | 0.0 | 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 375.5 | 813.3 | 1,888.8 | 709.2 | 819.3 | 1,824.8 | 1,205.2 | 1,178.4 | 962.1 | 803.2 | 0.0 | 0.0 | 0.0 |
| Receivables | |||||||||||||
| Accounts Receivable | 683.6 | 661.3 | 960.8 | 958.5 | 930.2 | 810.3 | 890.7 | 1,195.1 | 1,020.5 | 945.4 | 979.3 | - | - |
| Current Assets | |||||||||||||
| Inventory | 291.8 | 269.8 | 536.9 | 536.7 | 512.7 | 455.5 | 416.2 | 574.5 | 506.7 | 544.6 | 522.9 | - | - |
| Prepaid Expenses | 234.0 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 700.0 | 625.1 | 1,248.8 | 1,176.4 | 1,074.5 | 1,096.5 | 1,028.7 | 1,465.9 | 1,434.8 | 1,551.8 | 1,491.6 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 899.5 | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 2,306.5 | 3,331.1 | 3,646.2 | 2,251.6 | 1,807.3 | 2,830.3 | 4,826.2 | 2,974.7 | 4,056.2 | 3,358.0 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 3.7 | 3.7 | 3.6 | 3.6 | 3.6 | 3.4 | 3.4 | 3.4 | 3.5 | 3.5 | 0.0 | - | - |
| Additional Paid In Capital | 4,210.0 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 3,206.0 | 3,707.3 | 3,646.2 | 3,251.3 | 3,959.0 | 4,230.1 | 6,326.2 | 3,430.3 | 4,056.2 | 3,358.0 | 0.0 | - | - |
| Net debt | 2,830.5 | ||||||||||||
| (in millions of USD) | Q2 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 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 356.1 | 375.5 | 430.8 | 1,832.7 | 892.1 | 813.3 | 811.3 | 644.1 | 704.6 | 1,888.8 | 714.1 | 712.8 | 672.8 | 709.2 | 705.3 | |||||||||||||||||||||||||
| 233.6 |
| 285.1 |
| 272.6 |
| 252.7 |
| 206.7 |
| 338.6 |
| 193.2 |
| 243.7 |
| 195.5 |
| 91.9 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,605.7 | 2,592.3 | 3,671.6 | 2,477.0 | 2,514.9 | 4,446.9 | 3,688.8 | 3,171.2 | 2,936.8 | 2,488.7 | 1,594.1 | - | - |
| 430.2 |
| 392.2 |
| 809.0 |
| 754.5 |
| 679.0 |
| 674.5 |
| 612.7 |
| 889.8 |
| 824.4 |
| 1,004.2 |
| 976.8 |
| - |
| - |
| Property,Plant & Equipment Net | 269.8 | 232.9 | 439.8 | 421.9 | 395.5 | 422.0 | 416.0 | 395.6 | 610.4 | 547.6 | 514.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 7,298.3 | 7,216.0 | 7,265.2 | 9,048.5 | 9,152.0 | 7,359.2 | 7,241.5 | 4,993.6 | 4,560.3 | 3,445.1 | 3,949.0 | 3,995.1 | - |
| Intangible Assets | 2,188.4 | 2,530.5 | 3,159.8 | 3,487.4 | 3,890.2 | 3,290.6 | 3,570.7 | 2,476.3 | 1,256.4 | 747.3 | 759.0 | - | - |
| Operating Lease Right Of Use Assets | 96.1 | 91.8 | 155.0 | 162.0 | 175.6 | 188.7 | 169.0 | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 375.5 | 348.4 | 518.9 | 455.8 | 512.9 | 344.1 | 344.7 | 548.9 | 469.5 | 427.2 | 393.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,737.7 | 17,016.1 | 16,911.8 | 15,890.6 | 16,465.5 | 16,051.5 | 17,439.0 | 12,905.6 | 10,500.6 | 8,189.8 | 7,210.6 | 7,355.6 | - |
| 376.2 |
| 0.0 |
| 999.7 |
| 2,151.7 |
| 1,399.8 |
| 1,500.0 |
| 455.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 440.3 | 410.1 | 544.6 | 509.6 | 457.6 | 376.4 | 323.0 | 288.1 | 211.4 | 204.6 | 177.3 | - | - |
| Operating Lease Liabilities Current | 27.0 | 24.8 | 37.6 | 38.4 | 44.6 | 47.0 | 42.1 | - | - | - | - | - | - |
| Accrued Expenses | 910.7 | 868.3 | 1,182.7 | 1,104.4 | 1,005.3 | 899.9 | 797.8 | 999.3 | 815.3 | 800.3 | 666.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,246.6 | 2,238.4 | 1,791.3 | 2,727.1 | 3,714.9 | 2,860.8 | 3,467.2 | 2,192.1 | 1,602.3 | 1,466.5 | 1,323.5 | - | - |
| 73.6 |
| 73.1 |
| 126.3 |
| 131.0 |
| 139.9 |
| 154.3 |
| 133.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 24.1 | 23.1 | 45.8 | 38.0 | 33.8 | 34.2 | 36.0 | 92.6 | 86.7 | 80.1 | 83.9 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 723.5 | 847.2 | 1,149.0 | 1,223.3 | 1,426.3 | 1,233.4 | 1,339.0 | 1,125.9 | 969.7 | 674.3 | 704.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,276.6 | 6,820.5 | 6,586.5 | 6,202.0 | 6,948.5 | 7,078.8 | 10,038.8 | 6,292.7 | 6,692.4 | 5,498.8 | 2,028.1 | - | - |
| 4,035.0 |
| 3,851.3 |
| 3,706.3 |
| 3,670.0 |
| 3,554.5 |
| 3,311.1 |
| 3,126.0 |
| 2,444.1 |
| 2,427.2 |
| 0.0 |
| - |
| - |
| Retained Earnings | 5,428.5 | 8,227.6 | 7,505.9 | 6,742.1 | 6,023.6 | 5,547.4 | 4,128.8 | 3,552.7 | 1,350.3 | 403.0 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | 41.0 | (465.4) | (326.1) | (325.7) | (185.0) | (141.1) | (56.3) | (86.6) | (7.6) | (145.8) | (14.4) | - | - |
| Treasury Stock | - | - | 715.8 | 442.9 | 0.0 | - | - | - | - | - | - | - | - |
| Minority Interest | 7.7 | 7.0 | 6.4 | 5.2 | 4.8 | 8.5 | 13.2 | 17.4 | 17.9 | 3.1 | 3.0 | - | - |
| Total Stockholders Equity | 6,453.4 | 10,188.6 | 10,318.9 | 9,683.4 | 9,512.2 | 8,964.2 | 7,387.0 | 6,595.5 | 3,790.3 | 2,687.9 | 5,179.5 | - | - |
| Total Equity | 6,461.1 | 10,195.6 | 10,325.3 | 9,688.6 | 9,517.0 | 8,972.7 | 7,400.2 | 6,612.9 | 3,808.2 | 2,691.0 | 5,182.5 | - | - |
| 2,894.0 |
| 1,757.4 |
| 2,542.1 |
| 3,139.7 |
| 2,405.3 |
| 5,121.0 |
| 2,251.9 |
| 3,094.1 |
| 2,554.8 |
| 0.0 |
| - |
| - |
| Working Capital | (640.9) | 353.9 | 1,880.3 | (250.1) | (1,200.0) | 1,586.1 | 221.6 | 979.1 | 1,334.5 | 1,022.2 | 270.6 | - | - |
| Book Value | 6,453.4 | 10,188.6 | 10,318.9 | 9,683.4 | 9,512.2 | 8,964.2 | 7,387.0 | 6,595.5 | 3,790.3 | 2,687.9 | 5,179.5 | - | - |
| Tangible Book Value | (3,033.3) | 442.1 | (106.1) | (2,852.5) | (3,530.0) | (1,685.6) | (3,425.2) | (874.4) | (2,026.4) | (1,504.5) | 471.5 | - | - |
| 684.3 |
| 819.3 |
| 1,565.8 |
| 1,299.6 |
| 1,824.8 |
| 1,489.1 |
| 1,063.0 |
| 1,040.5 |
| 1,205.2 |
| 1,060.5 |
| 1,092.1 |
| 3,728.9 |
| 1,178.4 |
| 1,145.1 |
| 2,368.2 |
| 1,015.7 |
| 962.1 |
| 910.9 |
| 968.4 |
| 817.6 |
| 803.2 |
| 724.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 356.1 | 375.5 | 430.8 | 1,832.7 | 892.1 | 813.3 | 811.3 | 644.1 | 704.6 | 1,888.8 | 714.1 | 712.8 | 672.8 | 709.2 | 705.3 | 684.3 | 819.3 | 1,565.8 | 1,299.6 | 1,824.8 | 1,489.1 | 1,063.0 | 1,040.5 | 1,205.2 | 1,060.5 | 1,092.1 | 3,728.9 | 1,178.4 | 1,145.1 | 2,368.2 | 1,015.7 | 962.1 | 910.9 | 968.4 | 817.6 | 803.2 | 724.8 | 0.0 | 0.0 | 0.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 647.0 | 683.6 | 633.6 | 912.2 | 929.3 | 661.3 | 912.2 | 934.5 | 962.6 | 960.8 | 925.4 | 935.2 | 940.7 | 958.5 | 901.0 | 929.0 | 930.2 | 817.9 | 829.5 | 810.3 | 1,207.6 | 1,129.2 | 1,317.6 | 1,384.5 | 1,332.0 | 1,315.2 | 1,146.6 | 1,195.1 | 1,295.6 | 1,187.8 | 1,172.1 | 1,143.6 | 1,075.1 | 985.0 | 944.1 | 945.4 | 972.0 | - | 979.3 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 305.5 | 291.8 | 310.6 | 610.4 | 568.0 | 269.8 | 563.9 | 572.0 | 580.8 | 536.9 | 552.5 | 561.2 | 570.2 | 536.7 | 560.5 | 553.3 | 512.7 | 488.0 | 466.6 | 455.5 | 661.8 | 664.5 | 650.4 | 640.3 | 680.7 | 693.7 | 608.3 | 574.5 | 649.2 | 642.3 | 615.9 | 580.6 | 576.2 | 560.6 | 571.6 | 544.6 | 558.1 | - | 522.9 | - |
| Prepaid Expenses | 233.8 | 234.0 | 303.4 | 328.1 | 314.7 | 233.6 | 347.8 | 368.9 | 365.9 | 285.1 | 277.3 | 265.4 | 271.6 | 272.6 | 281.1 | 281.1 | 252.7 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,547.2 | 1,605.7 | 1,731.6 | 3,683.4 | 2,704.1 | 2,592.3 | 2,635.2 | 2,519.5 | 2,613.9 | 3,671.6 | 2,469.3 | 2,474.6 | 2,455.3 | 2,477.0 | 2,447.9 | 2,447.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 447.0 | 430.2 | 426.5 | 857.8 | 841.4 | 392.2 | 816.6 | 810.2 | 793.1 | 809.0 | 803.0 | 789.2 | 772.7 | 754.5 | 740.6 | 723.2 | 679.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 276.3 | 269.8 | 258.7 | 447.9 | 433.9 | 232.9 | 425.1 | 417.9 | 422.7 | 439.8 | 430.8 | 425.9 | 425.6 | 421.9 | 405.2 | 412.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 7,288.5 | 7,298.3 | 7,276.2 | 10,403.7 | 10,244.7 | 7,216.0 | 10,322.3 | 10,216.5 | 10,234.6 | 9,121.7 | 9,058.7 | 9,051.9 | 9,057.1 | 9,048.5 | 8,977.5 | 9,132.9 | 9,152.0 | 7,347.3 | ||||||||||||||||||||||
| Intangible Assets | 2,093.5 | 2,188.4 | 2,268.4 | 3,199.9 | 3,258.5 | 2,530.5 | 3,510.0 | 3,591.1 | 3,712.7 | 3,159.8 | 3,226.3 | 3,304.0 | 3,396.8 | 3,487.4 | 3,568.3 | 3,788.9 | 3,890.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 89.1 | 96.1 | 90.6 | 159.3 | 160.9 | 91.8 | 174.0 | 159.0 | 170.0 | 155.0 | 157.0 | 158.0 | 155.0 | 162.0 | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 378.6 | 375.5 | 348.6 | 509.3 | 495.8 | 348.4 | 561.0 | 540.0 | 536.2 | 518.9 | 479.3 | 474.3 | 470.0 | 455.8 | 494.2 | 484.3 | 512.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,584.1 | 11,737.7 | 11,886.7 | 18,244.2 | 17,137.0 | 17,016.1 | 17,453.6 | 17,285.0 | 17,520.1 | 16,911.8 | 15,664.4 | 15,730.7 | 15,804.8 | 15,890.6 | 15,893.1 | 16,266.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 899.8 | 899.5 | 1,189.2 | 1,905.7 | 933.8 | 376.2 | 408.1 | 383.9 | - | 0.0 | 749.9 | 999.9 | 999.8 | 999.7 | 999.9 | 999.8 | 2,151.7 | 1,134.6 | ||||||||||||||||||||||
| Deferred Revenue Current | 448.0 | 440.3 | 415.0 | 565.9 | 560.0 | 410.1 | 510.8 | 518.3 | 540.1 | 544.6 | 513.5 | 495.4 | 497.2 | 509.6 | 472.2 | 491.4 | 457.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 869.6 | 910.7 | 852.7 | 1,139.4 | 1,122.6 | 868.3 | 1,068.9 | 1,025.8 | 1,071.5 | 1,182.7 | 1,095.3 | 999.5 | 1,037.3 | 1,104.4 | 1,019.6 | 985.7 | 1,005.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,185.3 | 2,246.6 | 2,469.5 | 3,745.6 | 2,725.7 | 2,238.4 | 2,100.8 | 2,045.8 | 1,738.7 | 1,791.3 | 2,420.0 | 2,585.0 | 2,630.1 | 2,727.1 | 2,592.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,589.3 | 2,306.5 | 2,117.1 | 2,906.5 | 2,929.1 | 3,331.1 | 3,451.8 | 3,396.4 | 3,941.7 | 3,646.2 | 1,982.1 | 1,978.2 | 2,094.6 | 2,251.6 | 2,559.0 | 2,738.9 | 1,807.3 | 1,441.8 | 1,441.5 | 2,830.3 | 4,699.2 | 4,686.2 | 5,826.1 | 4,828.4 | 5,015.6 | 5,196.5 | 4,728.3 | 2,974.7 | 3,178.0 | 2,927.4 | 3,996.9 | 4,056.2 | 3,671.9 | 3,208.1 | 3,262.7 | 3,358.0 | 3,509.1 | - | 0.0 | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 24.4 | 24.1 | 21.1 | 62.4 | 59.1 | 23.1 | 48.7 | 45.7 | 45.4 | 45.8 | 41.1 | 41.5 | 38.9 | 38.0 | 35.2 | 35.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 718.1 | 723.5 | 788.6 | 1,202.9 | 1,238.9 | 847.2 | 1,339.5 | 1,337.0 | 1,356.6 | 1,149.0 | 1,178.7 | 1,195.7 | 1,204.4 | 1,223.3 | 1,346.3 | 1,399.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,492.7 | 5,276.6 | 5,375.2 | 7,855.0 | 6,893.7 | 6,820.5 | 6,892.1 | 6,779.2 | 7,037.0 | 6,586.5 | 5,580.8 | 5,758.9 | 5,929.1 | 6,202.0 | 6,497.4 | 6,699.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | - | 0.0 | - |
| Additional Paid In Capital | 4,225.7 | 4,210.0 | 4,164.3 | 4,106.0 | 4,071.6 | 4,035.0 | 3,982.1 | 3,937.3 | 3,906.1 | 3,851.3 | 3,822.0 | 3,778.7 | 3,730.5 | 3,706.3 | 3,677.4 | 3,619.1 | ||||||||||||||||||||||||
| Retained Earnings | 5,546.5 | 5,428.5 | 5,264.3 | 8,511.9 | 8,372.3 | 8,227.6 | 8,046.1 | 7,852.3 | 7,685.2 | 7,505.9 | 7,268.8 | 7,075.4 | 6,891.0 | 6,742.1 | 6,539.6 | 6,226.4 | 6,023.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 41.5 | 41.0 | 34.2 | (287.3) | (395.3) | (465.4) | (334.2) | (423.6) | (402.5) | (326.1) | (365.8) | (319.9) | (312.3) | (325.7) | (453.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 442.9 | 442.9 | 376.1 | 63.8 | 0.0 | - | ||||||||||||||||||||||
| Minority Interest | 8.3 | 7.7 | 7.6 | 7.1 | 6.9 | 7.0 | 6.6 | 6.5 | 6.4 | 6.4 | 5.8 | 6.0 | 5.8 | 5.2 | 4.9 | 5.3 | 4.8 | 4.7 | ||||||||||||||||||||||
| Total Stockholders Equity | 6,083.1 | 6,453.4 | 6,503.9 | 10,382.1 | 10,236.4 | 10,188.6 | 10,554.9 | 10,499.3 | 10,476.7 | 10,318.9 | 10,077.8 | 9,965.8 | 9,869.9 | 9,683.4 | 9,390.8 | 9,561.4 | ||||||||||||||||||||||||
| Total Equity | 6,091.4 | 6,461.1 | 6,511.5 | 10,389.2 | 10,243.3 | 10,195.6 | 10,561.5 | 10,505.8 | 10,483.1 | 10,325.3 | 10,083.6 | 9,971.8 | 9,875.7 | 9,688.6 | 9,395.7 | 9,566.7 | 9,517.0 | 9,209.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,489.1 | 3,206.0 | 3,306.3 | 4,812.2 | 3,862.9 | 3,707.3 | 3,859.9 | 3,780.3 | 3,941.7 | 3,646.2 | 2,732.0 | 2,978.1 | 3,094.4 | 3,251.3 | 3,558.9 | 3,738.7 | 3,959.0 | 2,576.4 | 2,567.5 | 4,230.1 | 5,698.4 | 5,685.0 | 6,076.1 | 6,328.4 | 6,015.6 | 6,196.5 | 5,783.7 | 3,430.3 | 5,002.5 | 3,726.7 | 3,996.9 | 4,056.2 | 3,671.9 | 3,208.1 | 3,262.7 | 3,358.0 | 3,509.1 | - | 0.0 | - |
| Net debt | 3,133.0 | 2,830.5 | 2,875.5 | 2,979.5 | 2,970.8 | 2,894.0 | 3,048.6 | 3,136.2 | 3,237.1 | 1,757.4 | 2,017.9 | 2,265.3 | 2,421.6 | 2,542.1 | 2,853.6 | 3,054.4 | 3,139.7 | 1,010.6 | ||||||||||||||||||||||
| Working Capital | (638.1) | (640.9) | (737.9) | (62.2) | (21.6) | 353.9 | 534.4 | 473.7 | 875.2 | 1,880.3 | 49.3 | (110.4) | (174.8) | (250.1) | (144.2) | (113.9) | (1,200.0) | |||||||||||||||||||||||
| Book Value | 6,083.1 | 6,453.4 | 6,503.9 | 10,382.1 | 10,236.4 | 10,188.6 | 10,554.9 | 10,499.3 | 10,476.7 | 10,318.9 | 10,077.8 | 9,965.8 | 9,869.9 | 9,683.4 | 9,390.8 | 9,561.4 | 9,512.2 | 9,205.0 | ||||||||||||||||||||||
| Tangible Book Value | (3,298.9) | (3,033.3) | (3,040.7) | (3,221.5) | (3,266.8) | 442.1 | (3,277.4) | (3,308.3) | (3,470.6) | (1,962.6) | (2,207.2) | (2,390.1) | (2,584.0) | (2,852.5) | (3,155.0) | (3,360.4) | (3,530.0) | |||||||||||||||||||||||
| 214.7 |
| 205.2 |
| 206.7 |
| 414.1 |
| 390.4 |
| 433.8 |
| 455.6 |
| 374.9 |
| 313.9 |
| 286.2 |
| 193.2 |
| 324.4 |
| 305.1 |
| 276.0 |
| 250.5 |
| 133.1 |
| 187.7 |
| 184.1 |
| 195.5 |
| 104.3 |
| - |
| 91.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,514.9 |
| 3,086.4 |
| 2,800.9 |
| 4,446.9 |
| 3,774.7 |
| 3,250.4 |
| 3,445.6 |
| 3,688.8 |
| 3,465.9 |
| 3,436.3 |
| 5,796.3 |
| 3,171.2 |
| 3,414.3 |
| 4,503.4 |
| 3,079.7 |
| 2,936.8 |
| 2,695.3 |
| 2,701.7 |
| 2,517.4 |
| 2,488.7 |
| 2,359.2 |
| - |
| 1,594.1 |
| - |
| 696.2 |
| 680.0 |
| 674.5 |
| 889.7 |
| 867.9 |
| 843.2 |
| 838.7 |
| 825.7 |
| 821.4 |
| 797.7 |
| 889.8 |
| 1,135.4 |
| 1,114.9 |
| 1,117.3 |
| 1,086.8 |
| 1,072.6 |
| 1,053.1 |
| 1,027.6 |
| 1,004.2 |
| 1,006.3 |
| - |
| 976.8 |
| - |
| 395.5 |
| 400.0 |
| 410.1 |
| 422.0 |
| 513.6 |
| 519.8 |
| 520.0 |
| 519.5 |
| 519.8 |
| 514.7 |
| 468.3 |
| 576.1 |
| 682.3 |
| 690.4 |
| 709.8 |
| 712.5 |
| 673.2 |
| 562.8 |
| 552.9 |
| 547.6 |
| 538.3 |
| - |
| 514.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,340.4 |
| 7,359.2 |
| 8,341.0 |
| 8,297.7 |
| 8,271.1 |
| 8,399.3 |
| 7,995.5 |
| 7,750.9 |
| 6,169.0 |
| 6,133.1 |
| 6,743.3 |
| 5,081.9 |
| 5,126.2 |
| 5,098.5 |
| 4,632.3 |
| 4,032.1 |
| 3,999.2 |
| 3,979.0 |
| 4,048.0 |
| - |
| 3,949.0 |
| - |
| 3,133.7 |
| 3,209.7 |
| 3,290.6 |
| 3,595.6 |
| 3,671.3 |
| 3,751.0 |
| 3,845.0 |
| 3,660.6 |
| 3,813.2 |
| 2,435.5 |
| 2,476.3 |
| 2,499.9 |
| 1,230.9 |
| 1,259.2 |
| 1,276.0 |
| 886.1 |
| 729.8 |
| 736.2 |
| 747.3 |
| 775.8 |
| - |
| 759.0 |
| - |
| - |
| 180.1 |
| 186.6 |
| 188.7 |
| 215.1 |
| 207.8 |
| 200.0 |
| 206.8 |
| 210.2 |
| 197.6 |
| 166.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 348.0 |
| 331.2 |
| 344.1 |
| 759.7 |
| 758.7 |
| 744.0 |
| 779.6 |
| 808.4 |
| 755.4 |
| 620.7 |
| 548.9 |
| 523.0 |
| 479.5 |
| 480.5 |
| 476.8 |
| 440.1 |
| 440.7 |
| 428.6 |
| 427.2 |
| 412.0 |
| - |
| 393.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,465.5 |
| 14,495.5 |
| 14,278.9 |
| 16,051.5 |
| 17,199.7 |
| 16,705.7 |
| 16,931.7 |
| 17,439.0 |
| 16,660.4 |
| 16,468.1 |
| 15,656.2 |
| 12,905.6 |
| 13,862.8 |
| 11,986.1 |
| 10,655.4 |
| 10,500.6 |
| 9,327.0 |
| 8,467.1 |
| 8,234.3 |
| 8,189.8 |
| 8,133.3 |
| - |
| 7,210.6 |
| - |
| 1,126.0 |
| 1,399.8 |
| 999.2 |
| 998.8 |
| 250.0 |
| 1,500.0 |
| 1,000.0 |
| 1,000.0 |
| 1,055.4 |
| 455.6 |
| 1,824.5 |
| 799.3 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 398.6 |
| 397.8 |
| 376.4 |
| 456.7 |
| 439.2 |
| 423.5 |
| 410.1 |
| 384.7 |
| 372.1 |
| 306.2 |
| 288.1 |
| 241.6 |
| 210.5 |
| - |
| 213.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.2 |
| 44.6 |
| 47.0 |
| 54.7 |
| 52.6 |
| 53.3 |
| 54.9 |
| 52.2 |
| 51.3 |
| 55.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 900.0 |
| 836.9 |
| 899.9 |
| 1,210.0 |
| 1,092.0 |
| 1,072.4 |
| 1,146.8 |
| 1,154.6 |
| 1,024.9 |
| 837.8 |
| 999.3 |
| 896.3 |
| 735.9 |
| 749.7 |
| 874.8 |
| 733.2 |
| 722.2 |
| 777.7 |
| 800.3 |
| 749.6 |
| - |
| 666.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,561.6 |
| 3,714.9 |
| 2,569.7 |
| 2,474.8 |
| 2,860.8 |
| 3,041.0 |
| 2,876.4 |
| 2,121.1 |
| 3,467.2 |
| 2,916.3 |
| 2,791.2 |
| 2,639.6 |
| 2,192.1 |
| 3,479.5 |
| 2,298.7 |
| 1,461.4 |
| 1,602.3 |
| 1,379.3 |
| 1,370.8 |
| 1,401.0 |
| 1,466.5 |
| 1,369.0 |
| - |
| 1,323.5 |
| - |
| - |
| 145.7 |
| 152.7 |
| 154.3 |
| 171.0 |
| 163.8 |
| 154.5 |
| 159.0 |
| 165.3 |
| 151.0 |
| 112.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.8 |
| 30.4 |
| 32.3 |
| 34.2 |
| 90.5 |
| 91.9 |
| 95.1 |
| 99.2 |
| 97.0 |
| 97.3 |
| 97.3 |
| 92.6 |
| 91.7 |
| 91.8 |
| - |
| 86.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,426.3 |
| 1,128.6 |
| 1,193.2 |
| 1,233.4 |
| 1,600.4 |
| 1,572.4 |
| 1,576.7 |
| 1,584.2 |
| 1,399.6 |
| 1,306.5 |
| 1,313.1 |
| 1,125.9 |
| 1,356.2 |
| 1,118.1 |
| 1,087.4 |
| 1,033.9 |
| 797.5 |
| 715.2 |
| 678.7 |
| 674.3 |
| 695.6 |
| - |
| 704.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,948.5 |
| 5,285.8 |
| 5,262.2 |
| 7,078.8 |
| 9,511.6 |
| 9,298.8 |
| 9,678.4 |
| 10,038.8 |
| 9,496.8 |
| 9,445.2 |
| 8,793.5 |
| 6,292.7 |
| 8,013.7 |
| 6,344.2 |
| 6,545.7 |
| 6,692.4 |
| 5,848.7 |
| 5,294.1 |
| 5,342.4 |
| 5,498.8 |
| 5,573.7 |
| - |
| 2,028.1 |
| - |
| 3,670.0 |
| 3,602.1 |
| 3,563.8 |
| 3,554.5 |
| 3,391.7 |
| 3,360.7 |
| 3,333.7 |
| 3,311.1 |
| 3,291.2 |
| 3,265.4 |
| 3,240.3 |
| 3,126.0 |
| 3,862.5 |
| 3,836.8 |
| 2,476.1 |
| 2,444.1 |
| 2,449.2 |
| 2,427.1 |
| 2,407.8 |
| 2,427.2 |
| 2,375.3 |
| - |
| 0.0 |
| - |
| 5,756.6 |
| 5,616.6 |
| 5,547.4 |
| 4,372.7 |
| 4,187.8 |
| 4,098.6 |
| 4,128.8 |
| 3,976.7 |
| 3,810.4 |
| 3,676.4 |
| 3,552.7 |
| 2,057.1 |
| 1,853.9 |
| 1,583.3 |
| 1,350.3 |
| 1,037.8 |
| 794.2 |
| 578.5 |
| 403.0 |
| 202.7 |
| - |
| 0.0 |
| - |
| (223.9) |
| (185.0) |
| (157.3) |
| (174.8) |
| (141.1) |
| (91.7) |
| (156.6) |
| (193.6) |
| (56.3) |
| (119.6) |
| (67.6) |
| (69.4) |
| (86.6) |
| (92.8) |
| (69.6) |
| 29.5 |
| (7.6) |
| (16.3) |
| (55.3) |
| (101.4) |
| (145.8) |
| (25.5) |
| - |
| (14.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 8.5 |
| 12.0 |
| 11.6 |
| 11.2 |
| 13.2 |
| 11.9 |
| 11.3 |
| 12.0 |
| 17.4 |
| 18.8 |
| 17.3 |
| 17.3 |
| 17.9 |
| 4.1 |
| 3.5 |
| 3.5 |
| 3.1 |
| 3.6 |
| - |
| 3.0 |
| - |
| 9,512.2 |
| 9,205.0 |
| 9,009.0 |
| 8,964.2 |
| 7,676.1 |
| 7,395.3 |
| 7,242.1 |
| 7,387.0 |
| 7,151.7 |
| 7,011.6 |
| 6,850.7 |
| 6,595.5 |
| 5,830.3 |
| 5,624.6 |
| 4,092.4 |
| 3,790.3 |
| 3,474.2 |
| 3,169.5 |
| 2,888.4 |
| 2,687.9 |
| 2,556.0 |
| - |
| 5,179.5 |
| - |
| 9,016.7 |
| 8,972.7 |
| 7,688.1 |
| 7,406.9 |
| 7,253.3 |
| 7,400.2 |
| 7,163.6 |
| 7,022.9 |
| 6,862.7 |
| 6,612.9 |
| 5,849.1 |
| 5,641.9 |
| 4,109.7 |
| 3,808.2 |
| 3,478.3 |
| 3,173.0 |
| 2,891.9 |
| 2,691.0 |
| 2,559.6 |
| - |
| 5,182.5 |
| - |
| 1,267.9 |
| 2,405.3 |
| 4,209.3 |
| 4,622.0 |
| 5,035.6 |
| 5,123.2 |
| 4,955.1 |
| 5,104.4 |
| 2,054.8 |
| 2,251.9 |
| 3,857.4 |
| 1,358.5 |
| 2,981.2 |
| 3,094.1 |
| 2,761.0 |
| 2,239.7 |
| 2,445.1 |
| 2,554.8 |
| 2,784.3 |
| - |
| 0.0 |
| - |
| 516.7 |
| 326.1 |
| 1,586.1 |
| 733.7 |
| 374.0 |
| 1,324.5 |
| 221.6 |
| 549.6 |
| 645.1 |
| 3,156.7 |
| 979.1 |
| (65.2) |
| 2,204.7 |
| 1,618.3 |
| 1,334.5 |
| 1,316.0 |
| 1,330.9 |
| 1,116.4 |
| 1,022.2 |
| 990.2 |
| - |
| 270.6 |
| - |
| 9,009.0 |
| 8,964.2 |
| 7,676.1 |
| 7,395.3 |
| 7,242.1 |
| 7,387.0 |
| 7,151.7 |
| 7,011.6 |
| 6,850.7 |
| 6,595.5 |
| 5,830.3 |
| 5,624.6 |
| 4,092.4 |
| 3,790.3 |
| 3,474.2 |
| 3,169.5 |
| 2,888.4 |
| 2,687.9 |
| 2,556.0 |
| - |
| 5,179.5 |
| - |
| (1,276.0) |
| (1,541.1) |
| (1,685.6) |
| (4,260.5) |
| (4,573.7) |
| (4,780.0) |
| (4,857.3) |
| (4,504.4) |
| (4,552.5) |
| (1,753.8) |
| (2,013.9) |
| (3,412.9) |
| (688.2) |
| (2,293.0) |
| (2,584.2) |
| (2,044.2) |
| (1,592.4) |
| (1,847.0) |
| (2,038.4) |
| (2,267.8) |
| - |
| 471.5 |
| - |