| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | 1,182.4 | 1,581.2 | 1,282.3 | 976.8 | 893.2 | 682.4 | 849.7 | 641.7 | 727.8 | 636.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | - | - | - | 1,182.4 | 1,581.2 | 1,282.3 | 976.8 | 893.2 | 682.4 | 849.7 | 641.7 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,059.8 | 919.8 | 1,029.3 | 1,132.4 | 1,500.4 | 1,391.7 | - | 1,188.1 | 1,405.4 | 1,320.0 | 1,217.9 | 1,094.7 | 1,093.6 | 1,030.0 | 1,034.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 259.8 | 274.2 | 332.0 | 676.8 | 552.1 | 395.6 | - | 443.4 | 433.3 | 387.7 | 384.5 | 339.6 | 348.8 | 316.0 | 334.0 | 364.2 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 641.0 | 602.5 | 569.5 | 531.4 | 688.4 | 685.5 | 662.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 335.4 | 341.5 | 340.6 | 427.3 | 580.2 | 425.5 | - | 333.5 | 348.5 | 319.5 | 241.2 | 212.5 | 198.8 | 139.9 | 134.9 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,767.9 | 3,380.8 | 2,965.8 | 3,711.2 | 3,824.2 | 4,660.0 | - | 1,695.1 | 1,693.6 | 1,198.7 | 1,547.1 | 1,545.9 | 959.9 | 1,396.4 | 1,400.9 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | - | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3,264.9 | 3,380.8 | 3,465.8 | 3,824.4 | 4,024.3 | 5,092.6 | - | 1,695.1 | 1,693.6 | 1,548.7 | 1,547.1 | 1,798.3 | 968.2 | 1,620.8 | 1,581.3 | 1,412.2 | |||
| (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 | 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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 630.4 |
| 774.5 |
| - |
| - |
| - |
| 727.8 |
| 636.0 |
| 630.4 |
| 774.5 |
| 961.3 |
| 1,038.8 |
| - |
| - |
| 207.9 |
| - |
| - |
| Prepaid Expenses | 382.1 | 353.5 | 416.9 | 676.8 | 656.4 | 609.6 | - | 268.7 | 214.0 | 237.7 | 286.5 | 316.1 | 355.6 | 312.5 | 243.4 | 167.8 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,583.7 | 2,242.5 | 2,323.6 | 2,999.1 | 3,728.1 | 3,846.6 | - | 3,082.5 | 3,633.9 | 3,227.6 | 2,865.6 | 2,643.5 | 2,480.5 | 2,508.2 | 2,253.7 | 2,221.0 | 2,045.0 | - | - |
| 615.2 |
| 603.1 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 462.7 | 422.1 | 383.7 | 363.6 | 508.6 | 500.5 | 481.5 | 453.7 | 430.2 | - | - | - |
| Property,Plant & Equipment Net | 247.8 | 302.6 | 334.3 | 304.5 | 261.8 | 297.2 | - | 256.5 | 259.7 | 267.4 | 237.5 | 237.5 | 236.3 | 230.4 | 218.0 | 233.6 | 220.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 244.6 | 321.9 | 330.7 | 343.8 | - | - | - | - |
| Goodwill | 1,256.7 | 2,278.2 | 2,279.2 | 3,470.1 | 3,419.6 | 3,691.7 | - | 485.9 | 573.1 | 570.6 | 592.7 | 593.4 | 594.3 | 474.9 | 474.8 | 474.8 | 475.9 | - | - |
| Intangible Assets | 456.7 | 518.4 | 587.5 | 814.6 | 1,172.0 | 1,530.8 | - | 693.8 | 217.4 | 245.9 | 280.8 | 324.5 | 376.0 | 416.7 | 467.3 | 500.6 | 554.6 | - | - |
| Operating Lease Right Of Use Assets | 105.6 | 119.0 | 126.7 | 118.3 | 159.3 | 191.8 | 121.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 168.2 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,007.1 | 998.6 | 1,016.3 | 1,589.3 | 1,297.0 | 1,260.3 | - | 744.3 | 605.9 | 779.9 | 744.1 | 719.1 | 715.2 | 695.2 | 717.0 | 663.2 | 600.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 1,924.0 | 1,396.3 | 1,596.4 | 1,617.6 | 1,637.1 | 1,685.5 | 1,586.8 | 1,659.1 | 1,638.6 | 1,631.2 | - | - |
| Total Assets | 5,552.0 | 6,340.3 | 6,540.9 | 9,295.9 | 10,037.8 | 10,818.4 | - | 5,263.0 | 5,290.0 | 5,091.4 | 4,720.7 | 4,518.1 | 4,393.2 | 4,325.4 | 4,130.8 | 4,093.2 | 3,896.9 | - | - |
| 132.5 |
| 173.4 |
| - |
| - |
| Short Term Debt | 497.0 | 0.0 | 500.0 | 113.2 | 200.1 | 432.6 | - | 0.0 | 0.0 | 350.0 | 0.0 | 252.5 | 8.3 | 224.4 | 180.4 | 14.6 | 14.1 | - | - |
| Deferred Revenue Current | 190.5 | 236.5 | 101.6 | 111.3 | 114.1 | 161.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 30.6 | 29.8 | 30.5 | 39.6 | 43.9 | 45.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,038.7 | 1,059.8 | 1,215.8 | 1,506.8 | 1,674.8 | 1,538.6 | - | 931.1 | 748.3 | 776.0 | 658.9 | 606.7 | 727.8 | 596.2 | 627.1 | 571.7 | 628.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,871.1 | 1,401.3 | 2,056.4 | 2,189.7 | 2,455.9 | 2,403.3 | - | 1,274.3 | 1,251.7 | 1,617.9 | 1,064.6 | 1,071.7 | 1,363.3 | 960.4 | 942.3 | 718.8 | 815.9 | - | - |
| 1,397.7 |
| 1,132.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 100.8 | 114.4 | 121.1 | 91.9 | 132.4 | 162.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | 7.1 | 18.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 347.5 | 373.2 | 431.7 | 533.1 | 670.7 | 794.0 | - | 539.1 | 514.7 | 389.4 | 404.9 | 392.2 | 351.3 | 461.2 | 370.0 | 361.3 | 354.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,986.5 | 5,155.3 | 5,453.9 | 6,434.0 | 6,950.8 | 7,857.3 | - | 3,508.5 | 3,460.0 | 3,205.9 | 3,016.6 | 3,009.7 | 2,674.5 | 2,818.0 | 2,713.3 | 2,477.8 | 2,302.1 | - | - |
| 104.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 806.3 | 734.2 | 655.9 | 630.0 | 626.0 | 467.2 | - | - |
| Retained Earnings | 1,554.1 | 2,274.2 | 2,188.4 | 4,071.4 | 4,257.8 | 4,204.2 | - | 4,184.4 | 4,260.2 | 4,148.7 | 3,852.3 | 3,630.1 | 3,432.2 | 3,354.5 | 3,205.4 | 2,978.3 | 2,720.5 | - | - |
| Accumulated Other Comprehensive Income | (217.5) | (246.4) | (201.5) | (254.9) | (235.3) | (195.0) | - | (294.5) | (239.4) | (194.6) | (146.0) | (95.5) | (34.1) | (72.3) | (35.9) | 8.1 | 58.6 | - | - |
| Treasury Stock | - | - | - | - | 3,534.7 | 3,551.7 | - | 3,515.3 | 3,346.3 | 3,181.7 | 3,040.9 | 2,980.1 | 2,554.7 | 2,535.6 | 2,486.9 | 2,101.9 | 1,756.4 | - | - |
| Minority Interest | 27.0 | 27.4 | 25.1 | 29.1 | 37.2 | 40.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 565.5 | 1,185.0 | 1,087.0 | 2,861.9 | 3,063.1 | 2,936.7 | - | 1,754.5 | 1,830.0 | 1,862.7 | 1,663.9 | 1,465.7 | 1,682.3 | 1,507.4 | 1,417.5 | 1,615.4 | 1,594.8 | 1,390.8 | 1,385.1 |
| Total Equity | 565.5 | 1,185.0 | 1,087.0 | 2,861.9 | 3,063.1 | 2,936.7 | - | 1,754.6 | 1,830.0 | 1,862.7 | 1,663.9 | 1,465.7 | 1,682.3 | 1,507.4 | 1,417.5 | 1,615.4 | 1,594.8 | 1,390.8 | 1,385.1 |
| 1,146.1 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | 512.7 | 112.4 | 266.4 | 570.4 | 905.2 | 285.8 | 771.1 | 939.6 | 684.5 | 510.1 | - | - |
| Working Capital | 712.6 | 841.2 | 267.2 | 809.4 | 1,272.2 | 1,443.3 | - | 1,808.2 | 2,382.2 | 1,609.7 | 1,801.0 | 1,571.8 | 1,117.2 | 1,547.8 | 1,311.3 | 1,502.2 | 1,229.1 | - | - |
| Book Value | 565.5 | 1,185.0 | 1,087.0 | 2,861.9 | 3,063.1 | 2,936.7 | - | 1,754.5 | 1,830.0 | 1,862.7 | 1,663.9 | 1,465.7 | 1,682.3 | 1,507.4 | 1,417.5 | 1,615.4 | 1,594.8 | 1,390.8 | 1,385.1 |
| Tangible Book Value | (1,147.9) | (1,611.6) | (1,779.7) | (1,422.8) | (1,528.5) | (2,285.8) | - | 574.8 | 1,039.5 | 1,046.2 | 790.4 | 547.7 | 712.0 | 615.8 | 475.4 | 640.0 | 564.3 | - | - |
| - |
| - |
| 1,181.2 |
| 1,228.2 |
| 1,430.4 |
| 1,449.7 |
| 1,132.4 |
| 1,038.0 |
| 1,237.9 |
| - |
| 1,060.4 |
| 1,151.0 |
| 1,182.4 |
| 907.1 |
| 1,598.9 |
| 1,581.2 |
| 1,433.5 |
| 1,463.1 |
| 1,282.3 |
| 830.4 |
| 924.1 |
| 1,095.9 |
| 976.8 |
| 551.3 |
| 858.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,181.2 | 1,228.2 | 1,430.4 | 1,449.7 | 1,132.4 | 1,038.0 | 1,237.9 | - | 1,060.4 | 1,151.0 | 1,182.4 | 907.1 | 1,598.9 | 1,581.2 | 1,433.5 | 1,463.1 | 1,282.3 | 830.4 | 924.1 | 1,095.9 | 976.8 | 551.3 | 858.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 712.6 | 1,059.8 | 995.2 | 717.8 | 656.6 | 919.8 | 1,069.2 | 789.0 | 632.5 | 1,102.0 | 877.0 | 685.2 | 1,132.4 | 1,188.8 | 870.5 | 931.7 | 1,500.4 | 1,476.6 | 865.9 | 810.4 | 1,391.7 | 1,438.4 | 911.3 | 963.8 | - | 1,416.9 | 805.3 | 1,188.1 | 1,391.2 | 612.7 | 1,405.4 | 846.5 | 676.9 | 1,320.0 | 1,452.9 | 703.8 | 670.7 | 1,217.9 | 1,390.3 | 709.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 280.5 | 259.8 | 396.7 | 417.1 | 295.8 | 274.2 | 375.4 | 357.6 | 336.2 | 617.7 | 731.3 | 713.4 | 676.8 | 844.5 | 867.5 | 644.3 | 552.1 | 544.1 | 499.6 | 429.2 | 395.6 | 540.0 | 564.2 | 444.4 | - | 589.1 | 564.8 | 443.4 | 610.9 | 517.4 | 433.3 | 557.5 | 416.2 | 387.7 | 607.7 | 572.4 | 461.7 | 384.5 | 447.1 | 403.8 |
| Prepaid Expenses | 416.6 | 382.1 | 397.2 | 359.4 | 339.3 | 353.5 | 391.6 | 418.0 | 456.5 | 286.2 | 684.1 | 754.4 | 676.8 | 658.8 | 719.2 | 621.4 | 656.4 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,765.0 | 2,583.7 | 2,410.0 | 2,041.2 | 1,912.8 | 2,242.5 | 3,021.6 | 2,674.4 | 1,995.4 | 3,240.1 | 2,509.0 | 2,539.2 | 2,999.1 | 3,260.5 | 3,085.4 | 3,255.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,071.4 | 1,060.0 | 1,075.8 | 1,055.4 | 1,047.6 | 1,026.7 | 1,100.8 | 1,065.0 | 1,036.4 | 603.3 | 643.4 | 637.8 | 654.5 | 640.3 | 644.2 | 641.5 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,256.5 | 1,256.7 | 1,256.5 | 1,256.8 | 2,278.4 | 2,278.2 | 2,278.9 | 2,278.8 | 2,278.8 | 3,238.8 | 3,239.2 | 3,470.1 | 3,470.1 | 3,469.8 | 3,483.2 | 3,419.3 | 3,419.6 | 3,420.2 | ||||||||||||||||||||||
| Intangible Assets | 441.2 | 456.7 | 470.9 | 489.4 | 503.1 | 518.4 | 539.5 | 552.8 | 569.7 | 655.1 | 724.8 | 801.0 | 814.6 | 1,079.7 | 1,156.9 | 1,136.6 | 1,172.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 247.3 | - | - | - | - | - | - | - | - | 121.9 | 153.1 | 174.5 | - | 120.1 | 135.8 | 156.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,073.7 | 1,007.1 | 1,141.4 | 1,135.2 | 1,052.1 | 998.6 | 1,058.3 | 1,017.7 | 1,035.8 | 731.6 | 1,621.3 | 1,604.3 | 1,589.3 | 1,404.3 | 1,367.6 | 1,284.9 | 1,297.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,930.3 | 5,552.0 | 5,521.8 | 5,174.4 | 6,040.0 | 6,340.3 | 7,229.9 | 6,864.1 | 6,203.0 | 8,340.2 | 8,609.7 | 8,923.7 | 9,295.9 | 9,626.1 | 9,503.0 | 9,518.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 280.7 | 335.4 | 381.4 | 339.6 | 284.8 | 341.5 | 420.3 | 297.5 | 254.2 | 371.4 | 363.4 | 360.1 | 427.3 | 559.5 | 543.8 | 411.7 | 580.2 | 598.2 | 382.4 | 312.1 | 425.5 | 466.2 | 335.2 | 308.5 | - | 501.1 | 330.1 | 333.5 | 458.8 | 256.4 | 348.5 | 368.3 | 241.2 | 319.5 | 344.9 | 214.2 | 176.7 | 241.2 | 282.8 | 185.6 |
| Short Term Debt | 497.0 | 497.0 | 0.0 | 0.0 | 0.0 | 0.0 | 500.0 | 500.0 | 500.0 | 60.0 | 69.4 | 109.0 | 113.2 | 122.6 | 137.0 | 155.8 | 200.1 | 187.6 | ||||||||||||||||||||||
| Deferred Revenue Current | 203.5 | 190.5 | 213.5 | 202.7 | 202.5 | 236.5 | 255.6 | 257.5 | 230.4 | 112.1 | 117.9 | 113.7 | 111.3 | 132.2 | 106.8 | 97.6 | 114.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 31.4 | 30.6 | 27.5 | 27.9 | 28.8 | 29.8 | 32.2 | 32.7 | 29.1 | 28.1 | 35.2 | 37.9 | 39.6 | 40.4 | 44.0 | 45.0 | ||||||||||||||||||||||||
| Accrued Expenses | 893.7 | 1,038.7 | 1,032.2 | 888.2 | 871.2 | 1,059.8 | 1,132.5 | 1,032.6 | 1,038.0 | 985.4 | 1,369.4 | 1,293.8 | 1,506.8 | 1,537.5 | 1,379.4 | 1,371.4 | 1,674.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,671.4 | 1,871.1 | 1,413.6 | 1,227.8 | 1,156.0 | 1,401.3 | 2,052.8 | 1,830.1 | 1,792.2 | 2,024.2 | 1,950.4 | 1,897.4 | 2,189.7 | 2,356.9 | 2,158.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,094.9 | 2,767.9 | 3,318.8 | 3,320.9 | 3,331.5 | 3,380.8 | 3,462.6 | 3,461.4 | 2,966.9 | 3,654.6 | 3,668.5 | 3,682.4 | 3,711.2 | 3,725.1 | 3,739.0 | 3,737.9 | 3,824.2 | 3,977.4 | 4,388.7 | 4,674.1 | 4,660.0 | 4,777.8 | 4,802.5 | 5,156.3 | - | 1,696.2 | 1,695.8 | 1,695.1 | 1,694.7 | 1,694.0 | 1,693.6 | 1,199.1 | 1,198.9 | 1,198.7 | 1,198.5 | 1,547.8 | 1,547.4 | 1,547.1 | 1,546.8 | 1,546.5 |
| Operating Lease Liabilities Non-Current | 249.9 | - | - | - | - | - | - | - | - | 118.4 | 145.8 | 149.3 | - | 93.4 | 106.4 | 128.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.8 | 2.5 | 5.9 | 7.1 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 489.8 | 347.5 | 355.6 | 356.0 | 355.0 | 373.2 | 404.8 | 399.7 | 414.0 | 438.2 | 520.6 | 585.2 | 533.1 | 545.1 | 570.0 | 633.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,256.1 | 4,986.5 | 5,088.0 | 4,904.7 | 4,842.5 | 5,155.3 | 5,920.2 | 5,691.2 | 5,173.1 | 6,117.0 | 6,139.5 | 6,165.0 | 6,434.0 | 6,627.1 | 6,467.2 | 6,414.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | - | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,652.5 | 1,554.1 | 1,452.4 | 1,319.3 | 2,274.4 | 2,274.2 | 2,408.2 | 2,284.7 | 2,148.0 | 3,348.3 | 3,618.1 | 3,951.8 | 4,071.4 | 4,297.8 | 4,265.9 | 4,220.9 | 4,257.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (217.4) | (217.5) | (222.4) | (226.6) | (239.6) | (246.4) | (227.8) | (222.2) | (203.3) | (208.4) | (213.5) | (237.4) | (254.9) | (324.9) | (259.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,636.2 | 3,513.8 | 3,534.7 | 3,541.0 | ||||||||||||||||||||||
| Minority Interest | 25.9 | 27.0 | 27.4 | 28.6 | 27.6 | 27.4 | 22.5 | 22.3 | 24.0 | 25.4 | 27.2 | 27.9 | 29.1 | 23.0 | 29.2 | 34.7 | 37.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 674.2 | 565.5 | 433.8 | 269.7 | 1,197.5 | 1,185.0 | 1,309.7 | 1,172.9 | 1,029.9 | 2,223.2 | 2,470.2 | 2,758.7 | 2,861.9 | 2,999.0 | 3,012.8 | 3,080.7 | ||||||||||||||||||||||||
| Total Equity | 674.2 | 565.5 | 433.8 | 269.7 | 1,197.5 | 1,185.0 | 1,309.7 | 1,172.9 | 1,029.9 | 2,223.2 | 2,470.2 | 2,758.7 | 2,861.9 | 2,999.0 | 3,012.8 | 3,080.7 | 3,063.1 | 3,057.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,591.9 | 3,264.9 | 3,318.8 | 3,320.9 | 3,331.5 | 3,380.8 | 3,962.6 | 3,961.4 | 3,466.9 | 3,714.6 | 3,737.9 | 3,791.4 | 3,824.4 | 3,847.7 | 3,876.0 | 3,893.7 | 4,024.3 | 4,165.0 | 4,578.3 | 4,823.0 | 5,092.6 | 5,147.1 | 5,181.1 | 5,220.8 | - | 1,696.2 | 1,695.8 | 1,704.8 | 1,715.0 | 1,694.0 | 1,693.6 | 1,549.0 | 1,548.7 | 1,548.4 | 1,548.1 | 1,547.8 | 1,547.4 | 1,547.1 | 1,546.8 | 1,714.4 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,983.8 | 3,350.1 | |||||||||||||||||||||
| Working Capital | 1,093.6 | 712.6 | 996.4 | 813.4 | 756.8 | 841.2 | 968.8 | 844.3 | 203.2 | 1,215.9 | 558.6 | 641.8 | 809.4 | 903.6 | 927.2 | 1,212.3 | 1,272.2 | |||||||||||||||||||||||
| Book Value | 674.2 | 565.5 | 433.8 | 269.7 | 1,197.5 | 1,185.0 | 1,309.7 | 1,172.9 | 1,029.9 | 2,223.2 | 2,470.2 | 2,758.7 | 2,861.9 | 2,999.0 | 3,012.8 | 3,080.7 | 3,063.1 | 3,057.2 | ||||||||||||||||||||||
| Tangible Book Value | (1,023.5) | (1,147.9) | (1,293.6) | (1,476.5) | (1,584.0) | (1,611.6) | (1,508.7) | (1,658.7) | (1,818.6) | (1,670.7) | (1,493.8) | (1,512.4) | (1,422.8) | (1,550.5) | (1,627.3) | (1,475.2) | (1,528.5) | |||||||||||||||||||||||
| 528.5 |
| 543.2 |
| 566.0 |
| 609.6 |
| 648.2 |
| 672.2 |
| 672.4 |
| - |
| 346.7 |
| 309.0 |
| 268.7 |
| 283.2 |
| 292.8 |
| 214.0 |
| 257.3 |
| 243.5 |
| 237.7 |
| 256.0 |
| 323.0 |
| 295.8 |
| 286.5 |
| 320.9 |
| 360.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,728.1 |
| 3,730.4 |
| 3,616.4 |
| 3,236.0 |
| 3,846.6 |
| 3,759.0 |
| 3,185.7 |
| 3,318.5 |
| - |
| 3,413.1 |
| 2,830.1 |
| 3,082.5 |
| 3,192.5 |
| 3,021.8 |
| 3,633.9 |
| 3,094.8 |
| 2,799.7 |
| 3,227.6 |
| 3,147.0 |
| 2,523.4 |
| 2,524.1 |
| 2,865.6 |
| 2,709.6 |
| 2,331.8 |
| 630.0 |
| 607.6 |
| 589.1 |
| 563.5 |
| 553.0 |
| 546.8 |
| 528.2 |
| 513.2 |
| - |
| 496.7 |
| 490.0 |
| 462.7 |
| 452.0 |
| 436.6 |
| 422.1 |
| 408.2 |
| 392.9 |
| 383.7 |
| 358.1 |
| 375.3 |
| 365.6 |
| 363.6 |
| 358.1 |
| 359.3 |
| 441.9 |
| 466.2 |
| 482.7 |
| 489.0 |
| 477.2 |
| 482.2 |
| 455.9 |
| - |
| 371.9 |
| 387.4 |
| 256.5 |
| 255.2 |
| 262.4 |
| 259.7 |
| 269.0 |
| 270.0 |
| 267.4 |
| 247.2 |
| 242.6 |
| 241.3 |
| 237.5 |
| 219.7 |
| 225.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,420.8 |
| 3,691.4 |
| 3,691.7 |
| 3,644.1 |
| 3,666.0 |
| 3,572.7 |
| - |
| 485.0 |
| 485.8 |
| 485.9 |
| 572.4 |
| 573.6 |
| 573.1 |
| 572.1 |
| 570.9 |
| 570.6 |
| 604.7 |
| 592.8 |
| 592.8 |
| 592.7 |
| 592.8 |
| 592.8 |
| 1,209.5 |
| 1,248.3 |
| 1,513.0 |
| 1,530.8 |
| 1,546.8 |
| 1,559.1 |
| 1,615.8 |
| - |
| 658.4 |
| 670.2 |
| 693.8 |
| 732.2 |
| 210.9 |
| 217.4 |
| 230.2 |
| 238.1 |
| 245.9 |
| 254.6 |
| 263.4 |
| 272.1 |
| 280.8 |
| 289.2 |
| 298.2 |
| - |
| 165.6 |
| 174.5 |
| 186.4 |
| - |
| 189.2 |
| 195.0 |
| 168.8 |
| 121.2 |
| 127.0 |
| 135.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,428.4 |
| 1,350.5 |
| 1,266.0 |
| 1,260.2 |
| 1,276.1 |
| 1,329.1 |
| 1,461.5 |
| - |
| 626.2 |
| 665.2 |
| 744.3 |
| 743.1 |
| 660.3 |
| 605.9 |
| 746.6 |
| 767.1 |
| 779.9 |
| 701.6 |
| 722.2 |
| 734.5 |
| 744.1 |
| 756.0 |
| 769.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,769.6 |
| 1,821.1 |
| 1,924.0 |
| 2,047.7 |
| 1,444.8 |
| 1,396.3 |
| 1,549.0 |
| 1,576.1 |
| 1,596.4 |
| 1,560.9 |
| 1,578.4 |
| 1,599.4 |
| 1,617.6 |
| 1,637.9 |
| 1,660.0 |
| 10,037.8 |
| 10,230.4 |
| 10,102.2 |
| 10,189.1 |
| 10,818.3 |
| 10,703.2 |
| 10,222.1 |
| 10,424.4 |
| - |
| 5,554.6 |
| 5,038.6 |
| 5,263.0 |
| 5,495.3 |
| 4,729.1 |
| 5,290.0 |
| 4,912.7 |
| 4,645.9 |
| 5,091.4 |
| 4,955.1 |
| 4,344.4 |
| 4,364.7 |
| 4,720.7 |
| 4,567.1 |
| 4,217.7 |
| 189.6 |
| 148.9 |
| 432.6 |
| 369.3 |
| 378.6 |
| 64.5 |
| - |
| 0.0 |
| 0.0 |
| 9.7 |
| 20.3 |
| 0.0 |
| 0.0 |
| 349.9 |
| 349.8 |
| 349.7 |
| 349.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 167.9 |
| 147.0 |
| 174.7 |
| 146.9 |
| 161.0 |
| 147.6 |
| 141.7 |
| 185.6 |
| - |
| 48.5 |
| 53.8 |
| 50.8 |
| 43.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.9 |
| 43.9 |
| 44.9 |
| 45.9 |
| - |
| 42.8 |
| 42.4 |
| 43.3 |
| - |
| 29.5 |
| 29.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,663.7 |
| 1,396.5 |
| 1,283.6 |
| 1,538.6 |
| 1,470.1 |
| 1,261.4 |
| 1,356.2 |
| - |
| 957.7 |
| 729.9 |
| 931.1 |
| 842.8 |
| 574.5 |
| 748.3 |
| 567.2 |
| 545.5 |
| 776.0 |
| 742.6 |
| 525.4 |
| 502.7 |
| 658.9 |
| 642.8 |
| 447.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,043.0 |
| 2,455.9 |
| 2,450.4 |
| 2,045.6 |
| 1,753.4 |
| 2,403.3 |
| 2,315.6 |
| 1,981.6 |
| 1,738.6 |
| - |
| 1,466.7 |
| 1,072.7 |
| 1,274.3 |
| 1,321.9 |
| 852.5 |
| 1,251.7 |
| 1,472.2 |
| 1,201.8 |
| 1,617.9 |
| 1,615.7 |
| 745.0 |
| 768.4 |
| 1,064.6 |
| 1,039.6 |
| 800.9 |
| - |
| 139.2 |
| 146.3 |
| 157.1 |
| - |
| 162.8 |
| 169.6 |
| 152.5 |
| - |
| 115.0 |
| 123.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| 21.3 |
| 16.6 |
| 18.2 |
| 17.9 |
| 23.5 |
| 20.6 |
| - |
| 8.4 |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 670.7 |
| 722.5 |
| 753.0 |
| 777.7 |
| 793.9 |
| 778.5 |
| 771.7 |
| 739.0 |
| - |
| 550.8 |
| 554.2 |
| 539.1 |
| 591.4 |
| 611.2 |
| 514.7 |
| 408.9 |
| 393.5 |
| 389.4 |
| 364.4 |
| 402.6 |
| 402.3 |
| 404.9 |
| 396.8 |
| 400.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,950.8 |
| 7,150.3 |
| 7,187.3 |
| 7,205.2 |
| 7,857.2 |
| 7,871.9 |
| 7,555.8 |
| 7,633.9 |
| - |
| 3,713.7 |
| 3,322.7 |
| 3,508.5 |
| 3,608.0 |
| 3,157.7 |
| 3,460.0 |
| 3,080.2 |
| 2,794.2 |
| 3,205.9 |
| 3,178.6 |
| 2,695.4 |
| 2,718.2 |
| 3,016.6 |
| 2,983.1 |
| 2,747.8 |
| 2,388.9 |
| 2,361.2 |
| 2,339.6 |
| 2,329.1 |
| 2,311.4 |
| 2,297.3 |
| 2,282.4 |
| - |
| 1,301.4 |
| 1,290.5 |
| 1,275.1 |
| 1,282.4 |
| 1,053.4 |
| 1,050.6 |
| 1,021.7 |
| 1,008.7 |
| 985.4 |
| 959.9 |
| 945.8 |
| 906.2 |
| 893.6 |
| 863.5 |
| 850.6 |
| 4,269.6 |
| 4,110.3 |
| 4,226.8 |
| 4,204.2 |
| 4,192.4 |
| 4,064.8 |
| 4,191.8 |
| - |
| 4,180.3 |
| 4,053.3 |
| 4,184.4 |
| 4,254.9 |
| 4,090.6 |
| 4,260.2 |
| 4,141.9 |
| 4,145.5 |
| 4,148.7 |
| 4,019.4 |
| 3,825.3 |
| 3,837.4 |
| 3,852.3 |
| 3,734.0 |
| 3,583.8 |
| (246.9) |
| (235.3) |
| (208.6) |
| (183.5) |
| (206.4) |
| (195.0) |
| (280.3) |
| (308.1) |
| (294.8) |
| - |
| (185.4) |
| (173.2) |
| (294.5) |
| (296.7) |
| (292.4) |
| (239.4) |
| (226.6) |
| (197.2) |
| (194.6) |
| (204.0) |
| (174.3) |
| (164.4) |
| (146.0) |
| (126.2) |
| (103.5) |
| 3,547.6 |
| 3,550.6 |
| 3,551.7 |
| 3,559.9 |
| 3,560.0 |
| 3,560.3 |
| - |
| 3,560.3 |
| 3,559.6 |
| 3,515.3 |
| 3,458.2 |
| 3,385.1 |
| 3,346.3 |
| 3,209.3 |
| 3,210.2 |
| 3,181.7 |
| 3,138.3 |
| 3,089.1 |
| 3,076.7 |
| 3,040.9 |
| 3,033.4 |
| 3,007.3 |
| 38.2 |
| 39.9 |
| 40.4 |
| 40.0 |
| 34.7 |
| 38.1 |
| 35.3 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,063.1 |
| 3,057.2 |
| 2,890.4 |
| 2,959.9 |
| 2,936.7 |
| 2,808.4 |
| 2,642.1 |
| 2,764.5 |
| - |
| 1,840.9 |
| 1,715.9 |
| 1,754.5 |
| 1,887.3 |
| 1,571.4 |
| 1,830.0 |
| 1,832.5 |
| 1,851.6 |
| 1,862.7 |
| 1,741.8 |
| 1,612.5 |
| 1,607.4 |
| 1,663.9 |
| 1,542.8 |
| 1,428.5 |
| 2,890.4 |
| 2,959.9 |
| 2,936.7 |
| 2,808.4 |
| 2,642.1 |
| 2,764.5 |
| - |
| 1,840.9 |
| 1,715.9 |
| 1,754.5 |
| 1,887.3 |
| 1,571.4 |
| 1,830.0 |
| 1,832.5 |
| 1,851.6 |
| 1,862.7 |
| 1,741.8 |
| 1,612.5 |
| 1,607.4 |
| 1,663.9 |
| 1,542.8 |
| 1,428.5 |
| 3,392.6 |
| 3,642.9 |
| 4,014.7 |
| 4,143.1 |
| 3,982.9 |
| - |
| 635.8 |
| 544.8 |
| 522.5 |
| 807.9 |
| 95.0 |
| 112.4 |
| 115.5 |
| 85.6 |
| 266.1 |
| 717.7 |
| 623.7 |
| 451.6 |
| 570.4 |
| 995.5 |
| 855.9 |
| 1,280.0 |
| 1,570.8 |
| 1,482.6 |
| 1,443.3 |
| 1,443.4 |
| 1,204.1 |
| 1,579.9 |
| - |
| 1,946.4 |
| 1,757.4 |
| 1,808.2 |
| 1,870.5 |
| 2,169.3 |
| 2,382.2 |
| 1,622.6 |
| 1,597.9 |
| 1,609.7 |
| 1,531.3 |
| 1,778.3 |
| 1,755.7 |
| 1,801.0 |
| 1,670.0 |
| 1,530.9 |
| 2,890.4 |
| 2,959.9 |
| 2,936.7 |
| 2,808.4 |
| 2,642.1 |
| 2,764.5 |
| - |
| 1,840.9 |
| 1,715.9 |
| 1,754.5 |
| 1,887.3 |
| 1,571.4 |
| 1,830.0 |
| 1,832.5 |
| 1,851.6 |
| 1,862.7 |
| 1,741.8 |
| 1,612.5 |
| 1,607.4 |
| 1,663.9 |
| 1,542.8 |
| 1,428.5 |
| (1,572.5) |
| (1,778.7) |
| (2,244.5) |
| (2,285.8) |
| (2,382.5) |
| (2,583.0) |
| (2,424.0) |
| - |
| 697.5 |
| 559.9 |
| 574.8 |
| 582.7 |
| 786.9 |
| 1,039.5 |
| 1,030.2 |
| 1,042.6 |
| 1,046.2 |
| 882.4 |
| 756.3 |
| 742.5 |
| 790.4 |
| 660.9 |
| 537.5 |