| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | 932.4 | 582.7 | 566.1 | 348.0 | 139.0 | 95.4 | 59.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | 0.0 | 40.0 | 0.0 | - | 0.0 | 23.6 | 18.9 | 12.3 | 6.6 | 4.5 | 3.0 | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | 951.3 | 595.0 | 572.7 | 352.5 | 142.0 | 95.4 | 59.5 |
| Receivables | ||||||||||||||
| Accounts Receivable | 83.1 | 91.1 | 76.6 | 60.1 | 63.6 | 41.8 | 30.2 | 26.4 | 18.4 | 8.0 | 4.8 | 3.5 | - | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 626.3 | 692.9 | 750.2 | 802.7 | 806.3 | 809.7 | 770.3 | 739.9 | 646.0 | 509.0 | 461.0 | 399.3 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 67.5 | 81.6 | 148.1 | 130.9 | 85.2 | 51.0 | 72.3 | 61.6 | 59.6 | 61.7 | 39.4 | 31.9 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 3,765.2 | 3,779.1 | 3,798.5 | 3,812.9 | 3,858.2 | 3,090.1 | 2,376.8 | 2,394.2 | 2,410.8 | 1,035.7 | 1,039.8 | 1,410.4 | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 3,780.3 | 3,795.0 | 3,816.4 | 3,831.1 | 3,882.3 | 3,114.4 | 2,395.2 | 2,410.8 | 2,427.5 | 1,039.7 | 1,044.0 | 1,414.8 | - | - |
| Net debt | ||||||||||||||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 120.8 |
| 245.2 |
| 177.2 |
| 271.8 |
| 30.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 18.4 | 19.1 | 18.2 | 22.1 | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,840.9 | 1,951.8 | 1,255.9 | 1,582.6 | 1,889.8 | 1,291.3 | 1,575.3 | 1,427.3 | 1,059.5 | 932.8 | 693.9 | 459.4 | - | - |
| Accumulated Depreciation | 480.9 | 536.5 | 564.9 | 577.1 | 586.3 | 552.4 | 511.7 | 440.9 | 348.1 | 278.0 | 236.0 | 178.4 | - | - |
| Property,Plant & Equipment Net | 145.4 | 156.4 | 185.3 | 225.6 | 220.0 | 257.3 | 258.6 | 299.0 | 297.9 | 231.0 | 225.0 | 220.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,633.3 | 3,518.9 | 3,569.3 | 3,536.9 | 3,540.8 | 3,275.1 | 2,976.5 | 2,948.0 | 2,859.9 | 1,718.4 | 1,663.4 | 1,661.2 | 1,627.6 | - |
| Intangible Assets | 986.3 | 1,055.8 | 1,158.6 | 1,252.2 | 1,384.7 | 1,255.1 | 1,097.7 | 1,211.5 | 1,326.0 | 716.5 | 735.3 | 749.7 | - | - |
| Operating Lease Right Of Use Assets | 41.9 | 49.4 | 60.8 | 84.1 | 109.2 | 142.0 | 196.6 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,052.6 | 1,181.5 | 1,020.4 | 5.4 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 93.3 | 96.8 | 105.6 | 89.6 | 91.2 | 36.0 | 17.2 | 14.0 | 14.2 | 16.1 | 12.1 | 14.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,034.9 | 8,235.4 | 7,564.9 | 6,973.5 | 7,417.1 | 6,432.9 | 6,301.2 | 6,083.4 | 5,738.3 | 3,786.9 | 3,498.8 | 3,260.7 | - | - |
| 15.1 |
| 15.9 |
| 17.9 |
| 18.2 |
| 24.1 |
| 24.3 |
| 18.4 |
| 16.6 |
| 16.7 |
| 4.0 |
| 4.2 |
| 4.4 |
| - |
| - |
| Deferred Revenue Current | 2,384.2 | 2,222.3 | 2,074.9 | 1,954.0 | 1,890.1 | 1,711.3 | 1,544.4 | 1,393.7 | 1,264.8 | 1,043.5 | 937.7 | 821.4 | - | - |
| Operating Lease Liabilities Current | 20.3 | 23.0 | 29.1 | 33.3 | 36.9 | 41.5 | 39.5 | - | - | - | - | - | - | - |
| Accrued Expenses | 528.7 | 378.6 | 442.2 | 356.7 | 437.3 | 527.6 | 366.0 | 414.3 | 469.6 | 143.0 | 127.0 | 114.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,995.5 | 2,698.4 | 2,683.1 | 2,459.8 | 2,436.7 | 2,314.2 | 2,001.1 | 1,886.2 | 1,810.7 | 1,262.2 | 1,113.6 | 972.2 | - | - |
| 62.0 |
| 76.7 |
| 90.2 |
| 116.5 |
| 142.7 |
| 166.7 |
| 192.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 934.9 | 883.2 | 802.4 | 770.3 | 743.3 | 725.1 | 654.4 | 623.8 | 596.8 | 532.7 | 478.5 | 429.2 | - | - |
| Deferred Tax Liabilities | 4.7 | 20.2 | 37.8 | 56.2 | 75.3 | 92.0 | 100.9 | 117.2 | 145.5 | 0.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 57.5 | 85.7 | 90.7 | 87.1 | 77.7 | 56.6 | 17.7 | 63.2 | 75.0 | 39.5 | 34.3 | 38.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,819.8 | 7,543.3 | 7,502.7 | 7,302.8 | 7,333.9 | 6,444.7 | 5,519.1 | 5,258.9 | 5,191.8 | 3,072.7 | 2,817.8 | 2,850.3 | - | - |
| 2,975.2 |
| 2,611.8 |
| 2,271.6 |
| 1,912.6 |
| 1,594.7 |
| 1,308.8 |
| 1,003.5 |
| 699.8 |
| 484.4 |
| 608.3 |
| 454.6 |
| 0.0 |
| - |
| - |
| Retained Earnings | (2,789.4) | (2,052.3) | (2,320.7) | (2,422.6) | (1,474.6) | (1,190.9) | (153.5) | 164.8 | 87.7 | (48.7) | (32.2) | 0.0 | - | - |
| Accumulated Other Comprehensive Income | 29.2 | 132.5 | 111.2 | 178.0 | (38.6) | (131.0) | (78.2) | (72.1) | (85.7) | 2.7 | 3.2 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | 0.0 | 2.5 | 1.5 | 1.1 | 10.1 | 31.8 | 60.0 | 151.7 | 255.2 | 0.0 | - | - |
| Total Stockholders Equity | 215.1 | 692.1 | 62.2 | (331.8) | 81.7 | (12.9) | 772.0 | 792.7 | 486.5 | 562.5 | 425.8 | 410.4 | - | - |
| Total Equity | 215.1 | 692.1 | 62.2 | (329.3) | 83.2 | (11.8) | 782.1 | 824.5 | 546.5 | 714.2 | 681.0 | 410.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,459.5 |
| 1,832.5 |
| 467.0 |
| 691.5 |
| 1,272.8 |
| - |
| - |
| Working Capital | (1,154.6) | (746.6) | (1,427.2) | (877.2) | (546.9) | (1,022.9) | (425.8) | (458.9) | (751.2) | (329.4) | (419.7) | (512.8) | - | - |
| Book Value | 215.1 | 692.1 | 62.2 | (331.8) | 81.7 | (12.9) | 772.0 | 792.7 | 486.5 | 562.5 | 425.8 | 410.4 | - | - |
| Tangible Book Value | (4,404.5) | (3,882.6) | (4,665.7) | (5,120.9) | (4,843.8) | (4,543.1) | (3,302.2) | (3,366.8) | (3,699.4) | (1,872.4) | (1,972.9) | (2,000.5) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 966.7 |
| 1,198.8 |
| 1,090.3 |
| 932.4 |
| 851.2 |
| 809.7 |
| 710.7 |
| 582.7 |
| 536.9 |
| 578.8 |
| 658.2 |
| 566.1 |
| 556.2 |
| 472.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 40.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 23.6 | 23.5 | 23.6 | 18.7 | 18.9 | 1.0 | 18.8 | 18.8 | 12.3 | 16.4 | 12.4 | 12.4 | 6.6 | 9.6 | 9.6 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 990.2 | 1,222.4 | 1,109.0 | 951.3 | 852.2 | 828.5 | 729.5 | 595.0 | 553.3 | 591.2 | 670.6 | 572.7 | 565.8 | 481.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 85.3 | 83.1 | 108.8 | 113.8 | 103.9 | 91.1 | 90.7 | 92.9 | 93.9 | 76.6 | 75.3 | 67.2 | 68.7 | 60.1 | 64.0 | 60.5 | 59.7 | 63.6 | 63.8 | 54.6 | 48.3 | 41.8 | 38.7 | 33.4 | 31.6 | 30.2 | 29.0 | 24.8 | 35.4 | 26.4 | 22.5 | 23.6 | 24.0 | 18.4 | 17.3 | 17.4 | 8.4 | 8.0 | 10.8 | 7.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 136.1 | 120.8 | 139.7 | 156.4 | 172.0 | 245.2 | 163.8 | 238.1 | 221.8 | 177.2 | 325.3 | 297.8 | 291.1 | 312.8 | - | - | - | |||||||||||||||||||||||
| Other Current Assets | 18.3 | 18.4 | 25.2 | 24.9 | 16.9 | 19.1 | 36.9 | 39.5 | 33.1 | 25.6 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,053.3 | 1,840.9 | 1,732.5 | 1,923.4 | 1,553.6 | 1,951.8 | 1,554.2 | 1,297.2 | 1,495.8 | 1,255.9 | 1,199.3 | 1,411.8 | 1,730.1 | 1,582.6 | 1,769.8 | 1,551.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 142.2 | 145.4 | 146.6 | 148.5 | 150.5 | 156.4 | 155.8 | 160.4 | 171.3 | 185.3 | 198.7 | 206.6 | 216.0 | 225.6 | 213.6 | 222.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,614.2 | 3,633.3 | 3,631.5 | 3,644.0 | 3,559.3 | 3,518.9 | 3,594.0 | 3,545.0 | 3,548.7 | 3,569.3 | 3,523.4 | 3,563.9 | 3,549.1 | 3,536.9 | 3,458.3 | 3,466.8 | 3,514.4 | 3,540.8 | ||||||||||||||||||||||
| Intangible Assets | 970.6 | 986.3 | 1,003.7 | 1,022.2 | 1,038.3 | 1,055.8 | 1,091.2 | 1,107.3 | 1,123.7 | 1,158.6 | 1,187.5 | 1,217.7 | 1,203.4 | 1,252.2 | 1,266.9 | 1,298.6 | 1,343.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 50.0 | 41.9 | 44.2 | 48.6 | 47.5 | 49.4 | 56.4 | 61.4 | 49.3 | 60.8 | 67.5 | 75.8 | 75.1 | 84.1 | 87.4 | 93.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 983.4 | 1,052.6 | 1,092.0 | 1,155.3 | 1,158.1 | 1,181.5 | 1,219.0 | 1,234.0 | 1,271.5 | 1,020.4 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 93.8 | 93.3 | 93.9 | 92.1 | 95.4 | 96.8 | 100.9 | 96.4 | 102.1 | 105.6 | 112.8 | 110.6 | 112.1 | 95.0 | 86.1 | 83.6 | 89.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,154.4 | 8,034.9 | 7,984.7 | 8,273.9 | 7,838.8 | 8,235.4 | 7,997.2 | 7,721.9 | 7,978.8 | 7,564.9 | 6,499.2 | 6,793.9 | 7,092.3 | 6,973.5 | 7,072.9 | 6,904.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 94.4 | 67.5 | 73.5 | 82.7 | 62.6 | 81.6 | 73.7 | 94.7 | 120.8 | 148.1 | 125.2 | 145.8 | 140.0 | 130.9 | 124.3 | 97.4 | 114.2 | 85.2 | 75.0 | 77.4 | 70.5 | 51.0 | 49.6 | 76.0 | 92.2 | 72.3 | 71.4 | 82.9 | 99.5 | 61.6 | 45.7 | 51.9 | 57.9 | 59.6 | 49.5 | 66.4 | 70.0 | 61.7 | 63.2 | 66.3 |
| Short Term Debt | 15.1 | 15.1 | 15.5 | 15.7 | 15.8 | 15.9 | 16.5 | 17.0 | 17.6 | 17.9 | 18.0 | 18.2 | 18.3 | 18.2 | 24.4 | 24.5 | 24.1 | 24.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 2,486.5 | 2,384.2 | 2,418.6 | 2,399.7 | 2,341.6 | 2,222.3 | 2,256.1 | 2,230.4 | 2,174.4 | 2,074.9 | 2,094.7 | 2,081.4 | 2,043.2 | 1,954.0 | 1,975.2 | 1,980.5 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | 21.8 | 24.1 | 20.7 | 23.0 | 28.1 | 31.1 | 26.6 | 29.1 | 30.6 | 33.1 | 28.7 | 33.3 | 33.4 | 36.1 | ||||||||||||||||||||||||
| Accrued Expenses | 462.1 | 528.7 | 535.7 | 519.3 | 372.8 | 378.6 | 438.2 | 365.1 | 409.5 | 442.2 | 409.7 | 371.2 | 383.9 | 356.7 | 351.6 | 355.2 | 374.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,058.1 | 2,995.5 | 3,043.3 | 3,017.4 | 2,792.8 | 2,698.4 | 2,784.5 | 2,707.2 | 2,722.3 | 2,683.1 | 2,647.6 | 2,616.6 | 2,599.3 | 2,459.8 | 2,475.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,762.5 | 3,765.2 | 3,768.9 | 3,772.4 | 3,775.7 | 3,779.1 | 3,783.6 | 3,787.7 | 3,794.8 | 3,798.5 | 3,802.3 | 3,806.0 | 3,809.6 | 3,812.9 | 3,842.9 | 3,848.0 | 3,852.8 | 3,858.2 | 3,863.7 | 3,869.3 | 3,874.9 | 3,090.1 | 3,097.4 | 2,368.0 | 2,372.3 | 2,376.8 | 2,383.1 | 2,387.7 | 2,390.0 | 2,394.2 | 2,398.4 | 2,402.5 | 2,406.6 | 2,410.8 | 2,415.8 | 2,419.1 | 1,031.4 | 1,035.7 | 1,036.7 | 1,037.7 |
| Operating Lease Liabilities Non-Current | 70.5 | 62.0 | 65.2 | 69.5 | 73.5 | 76.7 | 83.5 | 88.3 | 83.9 | 90.2 | 97.2 | 104.8 | 109.9 | 116.5 | 119.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 964.1 | 934.9 | 944.9 | 937.8 | 923.0 | 883.2 | 881.3 | 866.1 | 842.9 | 802.4 | 803.2 | 799.5 | 795.5 | 770.3 | 773.6 | 770.7 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | 12.8 | 14.6 | 17.6 | 20.2 | 23.2 | 25.7 | 28.9 | 37.8 | 36.2 | 43.8 | 46.6 | 56.2 | 52.8 | 59.3 | 68.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 61.9 | 62.2 | 57.8 | 57.8 | 56.5 | 85.7 | 84.4 | 89.9 | 91.2 | 90.7 | 86.1 | 87.7 | 86.9 | 87.1 | 84.2 | 87.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,917.1 | 7,819.8 | 7,892.9 | 7,869.5 | 7,639.1 | 7,543.3 | 7,640.5 | 7,564.9 | 7,564.0 | 7,502.7 | 7,472.6 | 7,458.4 | 7,447.8 | 7,302.8 | 7,348.9 | 7,349.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 3,053.4 | 2,975.2 | 2,880.3 | 2,799.8 | 2,695.0 | 2,611.8 | 2,519.0 | 2,443.9 | 2,345.9 | 2,271.6 | 2,170.0 | 2,088.2 | 1,990.5 | 1,912.6 | 1,827.8 | 1,756.3 | ||||||||||||||||||||||||
| Retained Earnings | (2,856.5) | (2,789.4) | (2,823.9) | (2,431.2) | (2,598.0) | (2,052.3) | (2,252.6) | (2,422.8) | (2,066.2) | (2,320.7) | (3,315.3) | (2,917.8) | (2,489.3) | (2,422.6) | (2,312.1) | (2,302.3) | (2,156.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 40.3 | 29.2 | 35.3 | 35.7 | 102.6 | 132.5 | 90.2 | 135.8 | 135.0 | 111.2 | 168.9 | 162.4 | 140.7 | 178.0 | 205.7 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 2.9 | 2.6 | 2.4 | 2.5 | 2.4 | 1.9 | 1.8 | 1.5 | ||||||||||||||||||||||
| Total Stockholders Equity | 237.3 | 215.1 | 91.8 | 404.4 | 199.7 | 692.1 | 356.7 | 157.0 | 414.8 | 62.2 | (976.3) | (667.1) | (357.9) | (331.8) | (278.4) | (447.2) | (470.5) | |||||||||||||||||||||||
| Total Equity | 237.3 | 215.1 | 91.8 | 404.4 | 199.7 | 692.1 | 356.7 | 157.0 | 414.8 | 62.2 | (973.4) | (664.5) | (355.5) | (329.3) | (276.0) | (445.3) | (468.7) | 83.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,777.6 | 3,780.3 | 3,784.4 | 3,788.1 | 3,791.5 | 3,795.0 | 3,800.1 | 3,804.7 | 3,812.4 | 3,816.4 | 3,820.3 | 3,824.2 | 3,827.9 | 3,831.1 | 3,867.3 | 3,872.5 | 3,876.9 | 3,882.3 | 3,887.8 | 3,893.4 | 3,899.0 | 3,114.4 | 3,120.0 | 2,386.1 | 2,390.7 | 2,395.2 | 2,402.2 | 2,406.9 | 2,406.5 | 2,410.8 | 2,415.1 | 2,419.2 | 2,423.3 | 2,427.5 | 2,431.9 | 2,999.9 | 1,037.4 | 1,039.7 | 1,040.8 | 1,041.8 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (1,004.8) | (1,154.6) | (1,310.8) | (1,094.0) | (1,239.2) | (746.6) | (1,230.3) | (1,410.0) | (1,226.5) | (1,427.2) | (1,448.3) | (1,204.8) | (869.2) | (877.2) | (705.7) | (905.9) | (1,030.3) | |||||||||||||||||||||||
| Book Value | 237.3 | 215.1 | 91.8 | 404.4 | 199.7 | 692.1 | 356.7 | 157.0 | 414.8 | 62.2 | (976.3) | (667.1) | (357.9) | (331.8) | (278.4) | (447.2) | (470.5) | 81.7 | ||||||||||||||||||||||
| Tangible Book Value | (4,347.5) | (4,404.5) | (4,543.4) | (4,261.8) | (4,397.9) | (3,882.6) | (4,328.5) | (4,495.3) | (4,257.6) | (4,665.7) | (5,687.2) | (5,448.7) | (5,110.4) | (5,120.9) | (5,003.6) | (5,212.6) | (5,328.7) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,443.7 |
| 1,889.8 |
| 1,769.5 |
| 1,990.8 |
| 1,891.7 |
| 1,291.3 |
| 1,135.9 |
| 1,304.5 |
| 1,365.6 |
| 1,575.3 |
| 1,484.6 |
| 1,720.4 |
| 1,611.8 |
| 1,427.3 |
| 1,345.2 |
| 1,350.8 |
| 1,221.3 |
| 1,059.5 |
| 1,003.6 |
| 1,605.0 |
| 1,046.2 |
| 932.8 |
| 940.6 |
| 860.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 222.6 |
| 220.0 |
| 228.5 |
| 241.8 |
| 246.5 |
| 257.3 |
| 246.7 |
| 248.8 |
| 254.4 |
| 258.6 |
| 255.4 |
| 260.1 |
| 270.0 |
| 299.0 |
| 273.1 |
| 281.0 |
| 295.3 |
| 297.9 |
| 296.3 |
| 297.0 |
| 228.1 |
| 231.0 |
| 230.8 |
| 233.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,500.4 |
| 3,525.2 |
| 3,496.2 |
| 3,275.1 |
| 3,221.3 |
| 3,044.3 |
| 2,994.6 |
| 2,976.5 |
| 2,932.2 |
| 2,965.8 |
| 2,948.3 |
| 2,948.0 |
| 2,966.6 |
| 2,837.5 |
| 2,898.3 |
| 2,859.9 |
| 2,882.0 |
| 2,820.9 |
| 1,718.4 |
| 1,718.4 |
| 1,678.1 |
| 1,664.9 |
| 1,384.7 |
| 1,408.9 |
| 1,242.4 |
| 1,262.6 |
| 1,255.1 |
| 1,254.7 |
| 1,136.7 |
| 1,151.9 |
| 1,097.7 |
| 1,108.6 |
| 1,153.1 |
| 1,179.9 |
| 1,211.5 |
| 1,252.8 |
| 1,251.3 |
| 1,317.4 |
| 1,326.0 |
| 1,316.8 |
| 1,332.3 |
| 701.1 |
| 716.5 |
| 705.5 |
| 727.7 |
| 100.8 |
| 109.2 |
| 122.2 |
| 128.2 |
| 134.1 |
| 142.0 |
| 146.6 |
| 154.4 |
| 191.9 |
| 196.6 |
| 190.4 |
| 148.3 |
| 136.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.2 |
| 87.7 |
| 50.7 |
| 45.0 |
| 36.0 |
| 26.4 |
| 21.9 |
| 22.3 |
| 17.2 |
| 14.3 |
| 15.5 |
| 15.3 |
| 14.0 |
| 15.4 |
| 22.8 |
| 13.8 |
| 14.2 |
| 11.3 |
| 12.0 |
| 12.1 |
| 16.1 |
| 6.6 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,901.3 |
| 7,417.1 |
| 7,298.0 |
| 7,362.1 |
| 7,259.3 |
| 6,432.9 |
| 6,207.8 |
| 6,092.1 |
| 6,162.2 |
| 6,301.2 |
| 6,167.6 |
| 6,448.9 |
| 6,350.6 |
| 6,083.4 |
| 6,037.3 |
| 5,927.9 |
| 5,931.0 |
| 5,738.3 |
| 5,695.0 |
| 6,253.9 |
| 3,889.9 |
| 3,786.9 |
| 3,741.2 |
| 3,670.7 |
| 24.1 |
| 24.1 |
| 24.1 |
| 24.3 |
| 22.6 |
| 18.1 |
| 18.4 |
| 18.4 |
| 19.1 |
| 19.2 |
| 16.5 |
| 16.6 |
| 16.7 |
| 16.7 |
| 16.7 |
| 16.7 |
| 16.1 |
| 580.8 |
| 6.0 |
| 4.0 |
| 4.1 |
| 4.1 |
| 1,961.6 |
| 1,890.1 |
| 1,900.1 |
| 1,871.4 |
| 1,806.2 |
| 1,711.3 |
| 1,700.0 |
| 1,659.0 |
| 1,606.4 |
| 1,544.4 |
| 1,539.9 |
| 1,521.3 |
| 1,474.6 |
| 1,393.7 |
| 1,399.7 |
| 1,385.2 |
| 1,345.6 |
| 1,264.8 |
| 1,254.3 |
| 1,217.0 |
| 1,111.8 |
| 1,043.5 |
| 1,043.3 |
| 1,026.8 |
| 33.1 |
| 36.9 |
| 38.9 |
| 41.9 |
| 43.0 |
| 41.5 |
| 39.9 |
| 41.6 |
| 41.7 |
| 39.5 |
| 36.7 |
| 37.4 |
| 37.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 437.3 |
| 485.8 |
| 483.6 |
| 494.2 |
| 527.6 |
| 465.3 |
| 369.2 |
| 407.0 |
| 366.0 |
| 338.9 |
| 396.7 |
| 379.9 |
| 414.3 |
| 438.8 |
| 400.3 |
| 492.3 |
| 469.6 |
| 430.6 |
| 333.4 |
| 132.2 |
| 143.0 |
| 124.6 |
| 129.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,457.6 |
| 2,474.0 |
| 2,436.7 |
| 2,485.0 |
| 2,456.5 |
| 2,395.0 |
| 2,314.2 |
| 2,237.7 |
| 2,972.3 |
| 2,124.0 |
| 2,001.1 |
| 1,969.3 |
| 2,020.1 |
| 1,970.5 |
| 1,886.2 |
| 1,900.9 |
| 1,854.1 |
| 1,912.5 |
| 1,810.7 |
| 1,750.5 |
| 2,324.1 |
| 1,323.0 |
| 1,262.2 |
| 1,235.2 |
| 1,233.1 |
| 125.9 |
| 136.5 |
| 142.7 |
| 148.3 |
| 153.4 |
| 160.0 |
| 166.7 |
| 173.7 |
| 181.4 |
| 189.4 |
| 192.9 |
| 184.0 |
| 134.3 |
| 118.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 763.7 |
| 743.3 |
| 756.7 |
| 767.0 |
| 762.3 |
| 725.1 |
| 715.7 |
| 697.5 |
| 685.0 |
| 654.4 |
| 656.2 |
| 652.4 |
| 648.1 |
| 623.8 |
| 629.8 |
| 628.7 |
| 622.9 |
| 596.8 |
| 594.8 |
| 584.3 |
| 559.1 |
| 532.7 |
| 528.4 |
| 518.2 |
| 75.3 |
| 79.1 |
| 84.9 |
| 82.6 |
| 92.0 |
| 97.0 |
| 89.4 |
| 94.0 |
| 100.9 |
| 100.4 |
| 107.5 |
| 113.1 |
| 117.2 |
| 125.7 |
| 136.5 |
| 147.0 |
| 145.5 |
| 172.6 |
| 180.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.7 |
| 77.7 |
| 66.3 |
| 62.4 |
| 55.5 |
| 56.6 |
| 50.1 |
| 38.0 |
| 33.1 |
| 17.7 |
| 19.4 |
| 14.9 |
| 11.3 |
| 63.2 |
| 63.4 |
| 52.6 |
| 78.1 |
| 75.0 |
| 72.0 |
| 64.5 |
| 39.4 |
| 39.5 |
| 39.1 |
| 33.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,370.0 |
| 7,333.9 |
| 7,399.1 |
| 7,393.5 |
| 7,330.3 |
| 6,444.7 |
| 6,371.6 |
| 6,346.6 |
| 5,673.1 |
| 5,519.1 |
| 5,487.7 |
| 5,492.2 |
| 5,427.2 |
| 5,258.9 |
| 5,307.5 |
| 5,253.6 |
| 5,334.7 |
| 5,191.8 |
| 5,225.8 |
| 5,758.9 |
| 3,150.5 |
| 3,072.7 |
| 3,038.9 |
| 3,016.8 |
| 1,665.6 |
| 1,594.7 |
| 1,521.8 |
| 1,458.0 |
| 1,373.4 |
| 1,308.8 |
| 1,228.0 |
| 1,164.5 |
| 1,066.9 |
| 1,003.5 |
| 921.2 |
| 894.1 |
| 815.5 |
| 699.8 |
| 639.2 |
| 590.1 |
| 537.6 |
| 484.4 |
| 451.6 |
| 435.3 |
| 645.8 |
| 608.3 |
| 548.0 |
| 489.7 |
| (1,474.6) |
| (1,561.8) |
| (1,409.2) |
| (1,375.2) |
| (1,190.9) |
| (1,261.4) |
| (1,326.1) |
| (509.2) |
| (153.5) |
| (155.0) |
| 168.4 |
| 181.0 |
| 164.8 |
| 122.3 |
| 109.1 |
| 91.0 |
| 87.7 |
| (4.9) |
| (27.3) |
| (48.1) |
| (48.7) |
| (46.8) |
| (51.6) |
| 98.6 |
| 20.1 |
| (38.6) |
| (63.0) |
| (82.3) |
| (71.2) |
| (131.0) |
| (131.0) |
| (99.9) |
| (77.2) |
| (78.2) |
| (98.5) |
| (117.6) |
| (86.3) |
| (72.1) |
| (66.0) |
| (67.8) |
| (80.4) |
| (85.7) |
| (51.6) |
| (22.8) |
| 0.7 |
| 2.7 |
| 2.7 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.9 |
| 1.8 |
| 1.1 |
| 0.4 |
| 6.8 |
| 8.4 |
| 10.1 |
| 12.0 |
| 11.6 |
| 13.0 |
| 31.8 |
| 34.1 |
| 42.7 |
| 48.0 |
| 60.0 |
| 74.0 |
| 109.6 |
| 140.8 |
| 151.7 |
| 198.2 |
| 212.7 |
| 81.7 |
| (102.8) |
| (33.3) |
| (72.8) |
| (12.9) |
| (164.2) |
| (261.3) |
| 480.7 |
| 772.0 |
| 667.9 |
| 945.1 |
| 910.4 |
| 792.7 |
| 695.7 |
| 631.6 |
| 548.3 |
| 486.5 |
| 395.2 |
| 385.4 |
| 598.6 |
| 562.5 |
| 504.1 |
| 441.2 |
| (101.1) |
| (31.4) |
| (71.0) |
| (11.8) |
| (163.8) |
| (254.5) |
| 489.1 |
| 782.1 |
| 679.9 |
| 956.7 |
| 923.4 |
| 824.5 |
| 729.8 |
| 674.3 |
| 596.3 |
| 546.5 |
| 469.2 |
| 495.0 |
| 739.4 |
| 714.2 |
| 702.3 |
| 653.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,412.0 |
| 1,184.5 |
| 1,297.5 |
| 1,459.5 |
| 1,562.9 |
| 1,590.7 |
| 1,693.8 |
| 1,832.5 |
| 1,878.6 |
| 2,408.7 |
| 366.8 |
| 467.0 |
| 475.0 |
| 560.1 |
| (546.9) |
| (715.5) |
| (465.7) |
| (503.3) |
| (1,022.9) |
| (1,101.8) |
| (1,667.8) |
| (758.4) |
| (425.8) |
| (484.7) |
| (299.7) |
| (358.7) |
| (458.9) |
| (555.7) |
| (503.3) |
| (691.2) |
| (751.2) |
| (746.9) |
| (719.1) |
| (276.8) |
| (329.4) |
| (294.6) |
| (372.4) |
| (102.8) |
| (33.3) |
| (72.8) |
| (12.9) |
| (164.2) |
| (261.3) |
| 480.7 |
| 772.0 |
| 667.9 |
| 945.1 |
| 910.4 |
| 792.7 |
| 695.7 |
| 631.6 |
| 548.3 |
| 486.5 |
| 395.2 |
| 385.4 |
| 598.6 |
| 562.5 |
| 504.1 |
| 441.2 |
| (4,843.8) |
| (5,012.1) |
| (4,800.9) |
| (4,831.6) |
| (4,543.1) |
| (4,640.2) |
| (4,442.3) |
| (3,665.8) |
| (3,302.2) |
| (3,372.9) |
| (3,173.8) |
| (3,217.8) |
| (3,366.8) |
| (3,523.7) |
| (3,457.2) |
| (3,667.4) |
| (3,699.4) |
| (3,803.6) |
| (3,767.8) |
| (1,820.9) |
| (1,872.4) |
| (1,879.5) |
| (1,951.4) |