| (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 | 765.2 | 647.3 | 468.9 | 390.4 | 526.7 | 538.8 | 695.5 | 506.6 | 396.1 | 378.1 | 313.1 | 270.2 | 279.9 | 288.8 | 609.2 | |||||||||||||||||||||||||
| (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 | 647.3 | 538.8 | 378.1 | 288.8 | 752.2 | - | 520.3 | 395.9 | 282.9 | 192.5 | 103.9 | 118.9 | 182.5 | 114.0 | 119.2 | 255.7 | 144.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 647.3 | 538.8 | 378.1 | 288.8 | 752.2 | - | 520.3 | 395.9 | 282.9 | 192.5 | 103.9 | 118.9 | 182.5 | 114.0 | 119.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,474.9 | 1,392.8 | 1,764.4 | 1,731.4 | 1,342.8 | - | 527.7 | 414.8 | 379.5 | 416.2 | 409.2 | 371.0 | 342.6 | 285.4 | 201.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | 5.8 | - | 3.2 | 2.3 | 2.2 | 2.4 | 1.8 | 1.7 | 2.2 | 3.0 | 2.8 | 3.8 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,099.2 | 928.9 | 781.1 | 750.5 | 799.0 | - | 682.5 | 634.6 | 588.2 | 520.1 | 484.2 | 447.9 | 425.2 | 396.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 192.1 | 173.0 | 131.6 | 81.2 | 90.8 | - | 24.1 | 13.3 | 18.6 | 8.7 | 7.0 | 2.8 | 4.6 | 8.1 | 5.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,872.6 | 3,396.4 | 3,665.4 | 4,599.0 | 5,381.2 | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 6.3 | 6.6 | 6.7 | 6.6 | 6.6 | - | 4.6 | 4.7 | 4.7 | 4.7 | 4.7 | 5.0 | 5.2 | 5.1 | 5.1 | 5.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,872.6 | 3,396.4 | 3,665.4 | 4,599.0 | 5,381.2 | - | - | - | - | - | - | - | - | - | - | - | |||
| 614.9 |
| 559.1 |
| 752.2 |
| 1,008.5 |
| 1,055.5 |
| 942.5 |
| - |
| 708.0 |
| 592.1 |
| 482.4 |
| 520.3 |
| 417.6 |
| 370.2 |
| 417.6 |
| - |
| 426.2 |
| 289.2 |
| 272.0 |
| 282.9 |
| 209.8 |
| 228.3 |
| 237.3 |
| 192.5 |
| 219.3 |
| 168.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 765.2 | 647.3 | 468.9 | 390.4 | 526.7 | 538.8 | 695.5 | 506.6 | 396.1 | 378.1 | 313.1 | 270.2 | 279.9 | 288.8 | 609.2 | 614.9 | 559.1 | 752.2 | 1,008.5 | 1,055.5 | 942.5 | - | 708.0 | 592.1 | 482.4 | 520.3 | 417.6 | 370.2 | 417.6 | - | 426.2 | 289.2 | 272.0 | 282.9 | 209.8 | 228.3 | 237.3 | 192.5 | 219.3 | 168.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,471.3 | 1,474.9 | 1,387.7 | 1,367.3 | 1,387.5 | 1,402.0 | 1,396.1 | 1,568.7 | 1,702.5 | 1,790.3 | 1,850.4 | 1,759.1 | 1,802.7 | 1,731.4 | 1,435.0 | 1,357.3 | 1,371.4 | 1,342.8 | 1,338.3 | 677.2 | 659.7 | - | 510.6 | 473.0 | 525.6 | 527.7 | 407.8 | 432.0 | 415.3 | - | 373.3 | 404.6 | 393.9 | 379.5 | 344.9 | 359.9 | 340.5 | 416.2 | 403.7 | 366.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 144.2 | 105.3 | 138.8 | 143.3 | 153.3 | 140.4 | 140.5 | 139.2 | 149.1 | 132.1 | 150.2 | 152.8 | 170.2 | 137.1 | 129.2 | 131.0 | 151.1 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,607.3 | 3,501.7 | 3,343.8 | 3,237.9 | 3,320.5 | 3,530.5 | 3,536.7 | 3,393.3 | 3,351.4 | 3,411.5 | 3,307.8 | 3,285.2 | 3,335.4 | 3,229.1 | 3,171.6 | 2,930.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 384.8 | 395.7 | 377.9 | 378.0 | 378.3 | 382.9 | 365.7 | 353.8 | 353.3 | 361.2 | 342.3 | 346.5 | 348.1 | 350.3 | 315.5 | 313.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 1.6 | |||||||||||||||||||||||
| Goodwill | 8,725.8 | 8,731.7 | 8,728.4 | 9,092.4 | 9,065.3 | 9,051.4 | 9,085.4 | 9,016.5 | 9,018.3 | 9,022.1 | 8,982.9 | 8,993.6 | 8,979.1 | 8,971.7 | 8,942.5 | 8,970.3 | 9,028.0 | 9,037.9 | ||||||||||||||||||||||
| Intangible Assets | 3,196.7 | 3,247.1 | 3,297.6 | 3,443.1 | 3,501.3 | 3,559.8 | 3,605.8 | 3,632.4 | 3,748.9 | 3,855.9 | 3,934.7 | 4,049.8 | 4,164.4 | 4,278.7 | 4,391.7 | 4,508.5 | 4,592.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 123.6 | 128.9 | 134.3 | 140.4 | 147.4 | 147.6 | 157.0 | 149.8 | 159.6 | 140.3 | 132.3 | 144.5 | 150.5 | 153.8 | 137.0 | 160.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 109.4 | 106.9 | 103.3 | 88.7 | 79.9 | 74.8 | 73.7 | 72.3 | 73.3 | 73.7 | 84.5 | 81.6 | 89.8 | 76.9 | 62.3 | 54.1 | 54.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 74.4 | 75.7 | 89.9 | 85.0 | 75.1 | 72.8 | 88.4 | 87.6 | 87.2 | 78.5 | 52.8 | 64.1 | 71.6 | 70.8 | 61.8 | 53.2 | 66.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,319.0 | 16,269.8 | 16,157.9 | 16,544.6 | 16,641.3 | 16,877.7 | 16,980.2 | 16,771.0 | 16,847.5 | 16,989.9 | 16,916.8 | 17,022.2 | 17,188.8 | 17,185.3 | 17,125.8 | 17,036.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 99.8 | 192.1 | 113.3 | 94.5 | 118.2 | 173.0 | 106.2 | 83.0 | 113.6 | 131.6 | 87.3 | 46.9 | 85.1 | 81.2 | 60.9 | 77.6 | 63.5 | 90.8 | 62.6 | 37.8 | 48.1 | - | 28.7 | 32.7 | 23.3 | 24.1 | 20.8 | 20.2 | 19.3 | - | 15.3 | 15.1 | 11.9 | 18.6 | 13.0 | 7.9 | 13.6 | 8.7 | 5.1 | 6.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1,547.5 | 1,550.5 | 1,546.9 | 1,515.4 | 1,495.8 | 1,614.8 | 1,478.0 | 1,544.3 | 1,585.7 | 1,654.5 | 1,563.9 | 1,493.4 | 1,480.3 | 1,507.4 | 1,395.2 | 1,191.8 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 35.2 | 36.3 | 38.1 | 38.7 | 36.4 | 36.8 | 38.5 | 36.3 | - | 36.4 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 964.8 | 904.8 | 991.2 | 891.7 | 987.1 | 923.6 | 1,037.9 | 991.8 | 993.5 | 915.4 | 941.6 | 987.6 | 1,022.6 | 1,005.0 | 1,147.1 | 1,119.0 | 1,081.2 | |||||||||||||||||||||||
| Total Current Liabilities | 3,169.5 | 3,196.2 | 3,232.0 | 2,552.6 | 2,681.5 | 2,796.4 | 2,704.4 | 2,676.8 | 2,814.5 | 2,825.6 | 2,753.8 | 2,662.3 | 2,781.2 | 2,690.6 | 2,730.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,866.7 | 2,872.6 | 2,878.5 | 3,384.5 | 3,390.4 | 3,396.4 | 3,402.4 | 3,408.2 | 3,419.7 | 3,665.4 | 3,911.5 | 4,206.9 | 4,353.5 | 4,599.0 | 4,794.9 | 4,990.5 | 5,086.9 | 5,381.2 | 5,946.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 111.3 | 117.1 | 125.1 | 132.7 | 117.1 | 140.1 | 145.7 | 145.5 | 145.5 | 126.3 | 121.4 | 129.1 | 133.0 | 131.6 | 126.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 694.3 | 714.4 | 722.1 | 775.2 | 788.9 | 812.5 | 817.0 | 842.2 | 868.5 | 899.1 | 883.4 | 933.9 | 956.9 | 988.6 | 974.3 | 1,015.6 | 1,057.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 72.3 | 72.8 | 98.7 | 96.3 | 85.0 | 83.5 | 49.4 | 47.6 | 45.2 | 46.0 | 40.9 | 38.7 | 45.4 | 38.3 | 41.9 | 38.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,018.7 | 7,076.4 | 7,164.0 | 7,044.0 | 7,215.4 | 7,354.7 | 7,322.0 | 7,318.4 | 7,483.2 | 7,749.1 | 7,954.0 | 8,212.3 | 8,513.9 | 8,687.3 | 8,887.1 | 8,890.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 6.3 | 6.3 | 6.3 | 6.4 | 6.5 | 6.6 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 4.6 | 4.6 | - | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.7 | 4.7 | - | 4.7 | 4.7 | 4.6 | 4.7 | 4.7 | 4.7 | 4.6 | 4.7 | 4.7 | 4.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,226.8 | 2,122.1 | 1,972.9 | 2,507.2 | 2,553.8 | 2,724.8 | 2,748.7 | 2,635.5 | 2,552.8 | 2,433.7 | 2,221.0 | 2,067.1 | 1,959.1 | 1,821.4 | 1,703.9 | 1,543.8 | 1,428.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (95.0) | (68.5) | (86.9) | (68.8) | (173.2) | (229.9) | (110.1) | (179.6) | (166.5) | (143.5) | (190.2) | (156.5) | (159.9) | (171.5) | (291.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 9,300.3 | 9,193.4 | 8,993.9 | 9,500.6 | 9,425.9 | 9,441.4 | 9,658.1 | 9,452.6 | 9,364.2 | 9,211.4 | 8,962.8 | 8,809.9 | 8,674.9 | 8,526.8 | 8,238.7 | 8,146.0 | ||||||||||||||||||||||||
| Total Equity | 9,300.3 | 9,193.4 | 8,993.9 | 9,500.6 | 9,425.9 | 9,441.4 | 9,658.1 | 9,452.6 | 9,364.2 | 9,211.4 | 8,962.8 | 8,809.9 | 8,674.9 | 8,526.8 | 8,238.7 | 8,146.0 | 8,069.3 | 8,066.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,866.7 | 2,872.6 | 2,878.5 | 3,384.5 | 3,390.4 | 3,396.4 | 3,402.4 | 3,408.2 | 3,419.7 | 3,665.4 | 3,911.5 | 4,206.9 | 4,353.5 | 4,599.0 | 4,794.9 | 4,990.5 | 5,086.9 | 5,381.2 | 6,001.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 2,101.5 | 2,225.3 | 2,409.7 | 2,994.1 | 2,863.7 | 2,857.6 | 2,706.9 | 2,901.6 | 3,023.7 | 3,287.3 | 3,598.5 | 3,936.8 | 4,073.7 | 4,310.3 | 4,185.7 | 4,375.6 | 4,527.8 | 4,628.9 | ||||||||||||||||||||||
| Working Capital | 437.8 | 305.5 | 111.8 | 685.2 | 639.0 | 734.1 | 832.3 | 716.5 | 537.0 | 585.9 | 553.9 | 622.9 | 554.2 | 538.5 | 440.7 | 448.5 | 328.9 | 462.3 | ||||||||||||||||||||||
| Book Value | 9,300.3 | 9,193.4 | 8,993.9 | 9,500.6 | 9,425.9 | 9,441.4 | 9,658.1 | 9,452.6 | 9,364.2 | 9,211.4 | 8,962.8 | 8,809.9 | 8,674.9 | 8,526.8 | 8,238.7 | 8,146.0 | 8,069.3 | 8,066.8 | ||||||||||||||||||||||
| Tangible Book Value | (2,622.2) | (2,785.4) | (3,032.1) | (3,034.9) | (3,140.8) | (3,169.8) | (3,033.2) | (3,196.3) | (3,403.0) | (3,666.5) | (3,954.8) | (4,233.4) | (4,468.6) | (4,723.5) | (5,095.5) | (5,332.7) | (5,551.3) | |||||||||||||||||||||||
| 58.4 |
| 76.9 |
| - |
| - |
| - |
| 255.7 |
| 144.8 |
| 58.4 |
| 76.9 |
| 164.9 |
| 191.9 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 105.3 | 140.4 | 132.1 | 137.1 | 114.3 | - | 41.5 | 36.8 | 34.4 | 35.2 | 36.1 | 28.5 | 24.7 | 23.2 | 21.4 | 20.6 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,501.7 | 3,275.2 | 3,287.2 | 3,229.1 | 2,941.2 | - | 1,625.0 | 1,330.2 | 1,101.0 | 958.0 | 862.7 | 819.5 | 853.4 | 663.7 | 559.6 | 579.7 | 535.4 | - | - |
| 380.2 |
| 354.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 703.5 | 546.0 | 419.9 | 400.2 | 462.5 | - | 518.4 | 475.9 | 425.1 | 371.1 | 334.0 | 299.7 | 264.4 | 228.4 | 211.7 | 183.2 | - | - | - |
| Property,Plant & Equipment Net | 395.7 | 382.9 | 361.2 | 350.3 | 336.4 | - | 165.1 | 158.7 | 163.1 | 149.0 | 150.2 | 148.2 | 160.8 | 168.4 | 168.5 | 170.9 | 179.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 0.0 | 2.4 | 4.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 8,731.7 | 9,051.4 | 9,022.1 | 8,971.7 | 9,037.9 | - | 883.2 | 756.3 | 769.1 | 616.1 | 588.4 | 463.3 | 357.5 | 315.4 | 253.4 | 175.9 | 173.6 | - | - |
| Intangible Assets | 3,247.1 | 3,559.8 | 3,855.9 | 4,278.7 | 4,710.8 | - | 67.9 | 54.1 | 71.6 | 56.6 | 66.1 | 49.7 | 31.4 | 34.4 | 28.3 | 8.3 | 10.0 | - | - |
| Operating Lease Right Of Use Assets | 128.9 | 147.6 | 140.3 | 153.8 | 198.1 | - | 105.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 106.9 | 75.8 | 72.9 | 76.9 | 48.4 | - | 16.7 | 13.6 | 8.1 | 19.7 | 26.7 | 21.5 | 7.4 | 5.0 | 3.0 | 10.0 | 6.9 | - | - |
| Other Non-Current Assets | 75.7 | 72.8 | 78.5 | 70.8 | 70.6 | - | 17.4 | 14.5 | 15.4 | 13.8 | 11.6 | 11.6 | 6.7 | 5.6 | 4.6 | 4.4 | 3.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16,269.8 | 16,634.8 | 16,864.8 | 17,185.3 | 17,387.1 | - | 2,907.5 | 2,354.3 | 2,146.6 | 1,825.8 | 1,717.2 | 1,528.9 | 1,442.5 | 1,202.1 | 1,027.5 | 949.5 | 908.4 | - | - |
| 12.3 |
| 12.1 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1,550.5 | 1,467.7 | 1,566.5 | 1,507.4 | 1,324.0 | - | 367.0 | 274.5 | 299.0 | 272.8 | 318.7 | 280.1 | 297.3 | 219.5 | 150.8 | 134.2 | 165.2 | - | - |
| Operating Lease Liabilities Current | 36.3 | 36.8 | 36.4 | 43.7 | 49.9 | - | 28.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 240.2 | 218.6 | 378.3 | 395.9 | 413.2 | - | 157.1 | 171.9 | 169.0 | 135.3 | 159.3 | 167.4 | 138.6 | 90.9 | 62.0 | 55.0 | - | - | - |
| Other Current Liabilities | 904.8 | 909.8 | 908.2 | 1,005.0 | 949.6 | - | 378.5 | 317.1 | 233.5 | 190.7 | 231.9 | 251.1 | 194.8 | 181.1 | 146.0 | 99.2 | 119.7 | - | - |
| Total Current Liabilities | 3,196.2 | 2,635.5 | 2,730.3 | 2,690.6 | 2,478.9 | - | 1,131.3 | 610.6 | 566.1 | 494.4 | 571.8 | 538.4 | 501.2 | 413.4 | 306.1 | 249.3 | 299.5 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 117.1 | 140.1 | 126.3 | 131.6 | 159.5 | - | 76.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 714.4 | 811.2 | 898.3 | 988.6 | 1,086.0 | - | 9.5 | 8.2 | 7.7 | 4.6 | 4.6 | 13.6 | 12.9 | 12.7 | 13.3 | 13.9 | 12.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | 3.2 | 1.1 | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 72.8 | 82.7 | 45.2 | 38.3 | 42.6 | - | 17.5 | 13.4 | 17.1 | 23.8 | 12.2 | 13.2 | 11.2 | 14.3 | 20.0 | 4.7 | 2.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,076.4 | 7,193.5 | 7,653.3 | 8,687.3 | 9,320.3 | - | 1,249.9 | 1,000.0 | 955.6 | 880.7 | 954.1 | 578.6 | 531.9 | 447.5 | 346.0 | 279.5 | 336.2 | - | - |
| 5.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,122.1 | 2,643.2 | 2,404.4 | 1,821.4 | 1,416.1 | - | 1,110.2 | 888.3 | 742.8 | 587.8 | 435.9 | 655.2 | 623.8 | 521.0 | 481.3 | 467.6 | 380.5 | - | - |
| Accumulated Other Comprehensive Income | (68.5) | (229.9) | (143.5) | (171.5) | (90.9) | - | (75.8) | (69.3) | (38.7) | (86.3) | (61.6) | (37.6) | 2.0 | (8.8) | (16.4) | 0.4 | 12.6 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.6 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 9,193.4 | 9,441.4 | 9,211.4 | 8,526.8 | 8,066.8 | - | 1,618.1 | 1,354.3 | 1,191.0 | 945.2 | 763.1 | 950.2 | 910.6 | 754.6 | 681.5 | 670.0 | 572.2 | 456.4 | 388.4 |
| Total Equity | 9,193.4 | 9,441.4 | 9,211.4 | 8,526.8 | 8,066.8 | - | 1,618.1 | 1,354.3 | 1,191.0 | 945.2 | 763.1 | 950.2 | 910.6 | 754.6 | 681.5 | 670.0 | 572.2 | 456.4 | 388.4 |
| - |
| - |
| - |
| Net debt | 2,225.3 | 2,857.6 | 3,287.3 | 4,310.3 | 4,628.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 305.5 | 639.7 | 556.9 | 538.5 | 462.3 | - | 493.7 | 719.6 | 535.0 | 463.6 | 290.9 | 281.1 | 352.3 | 250.3 | 253.5 | 330.3 | 235.9 | - | - |
| Book Value | 9,193.4 | 9,441.4 | 9,211.4 | 8,526.8 | 8,066.8 | - | 1,618.1 | 1,354.3 | 1,191.0 | 945.2 | 763.1 | 950.2 | 910.6 | 754.6 | 681.5 | 670.0 | 572.2 | 456.4 | 388.4 |
| Tangible Book Value | (2,785.4) | (3,169.8) | (3,666.5) | (4,723.5) | (5,681.9) | - | 667.0 | 544.0 | 350.3 | 272.5 | 108.5 | 437.2 | 521.7 | 404.7 | 399.9 | 485.9 | 388.7 | - | - |
| 114.3 |
| 131.6 |
| 71.2 |
| 87.3 |
| - |
| 43.0 |
| 38.1 |
| 42.0 |
| 41.5 |
| 43.5 |
| 41.0 |
| 39.8 |
| - |
| 42.3 |
| 24.0 |
| 45.5 |
| 34.4 |
| 42.2 |
| 39.1 |
| 37.8 |
| 35.2 |
| 39.3 |
| 37.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,870.3 |
| 2,941.2 |
| 3,129.7 |
| 2,285.4 |
| 2,169.1 |
| - |
| 1,771.1 |
| 1,578.4 |
| 1,555.6 |
| 1,625.0 |
| 1,480.0 |
| 1,467.1 |
| 1,440.5 |
| - |
| 1,305.5 |
| 1,148.7 |
| 1,163.5 |
| 1,101.0 |
| 1,002.0 |
| 1,025.5 |
| 982.2 |
| 958.0 |
| 1,008.8 |
| 909.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 322.5 |
| 336.4 |
| 319.5 |
| 166.2 |
| 165.6 |
| - |
| 160.1 |
| 162.6 |
| 162.8 |
| 165.1 |
| 156.3 |
| 156.2 |
| 154.8 |
| - |
| 154.5 |
| 155.0 |
| 161.1 |
| 163.1 |
| 152.3 |
| 149.6 |
| 148.6 |
| 149.0 |
| 151.4 |
| 151.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.3 |
| 10.0 |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 3.1 |
| 3.8 |
| 4.3 |
| 4.9 |
| 4.8 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,935.2 |
| 933.4 |
| 927.7 |
| - |
| 914.4 |
| 901.2 |
| 893.0 |
| 883.2 |
| 877.0 |
| 854.7 |
| 787.4 |
| - |
| 760.9 |
| 759.1 |
| 776.5 |
| 769.1 |
| 764.4 |
| 625.5 |
| 617.8 |
| 616.1 |
| 626.7 |
| 590.4 |
| 4,710.8 |
| 4,815.2 |
| 57.1 |
| 60.6 |
| - |
| 69.4 |
| 72.7 |
| 78.7 |
| 67.9 |
| 66.3 |
| 74.3 |
| 57.7 |
| - |
| 54.2 |
| 60.4 |
| 67.1 |
| 71.6 |
| 73.7 |
| 48.5 |
| 52.2 |
| 56.6 |
| 63.6 |
| 57.6 |
| 187.3 |
| 198.1 |
| 238.1 |
| 69.2 |
| 74.8 |
| - |
| 85.7 |
| 86.3 |
| 99.3 |
| 105.0 |
| 107.7 |
| 109.0 |
| 111.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.4 |
| 117.3 |
| 12.3 |
| 12.6 |
| - |
| 14.2 |
| 15.8 |
| 14.9 |
| 16.7 |
| 14.9 |
| 15.3 |
| 12.9 |
| - |
| 15.9 |
| 17.4 |
| 18.2 |
| 8.1 |
| 29.4 |
| 27.1 |
| 29.9 |
| 19.7 |
| 23.9 |
| 18.7 |
| 70.6 |
| 57.6 |
| 22.4 |
| 21.3 |
| - |
| 17.9 |
| 16.9 |
| 14.9 |
| 17.4 |
| 16.5 |
| 16.5 |
| 18.9 |
| - |
| 15.7 |
| 15.7 |
| 15.6 |
| 15.4 |
| 15.1 |
| 14.6 |
| 14.4 |
| 13.8 |
| 13.7 |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,162.9 |
| 17,387.1 |
| 17,654.5 |
| 3,584.5 |
| 3,466.6 |
| - |
| 3,065.3 |
| 2,858.7 |
| 2,841.3 |
| 2,907.5 |
| 2,745.2 |
| 2,719.1 |
| 2,607.3 |
| - |
| 2,325.7 |
| 2,174.5 |
| 2,219.4 |
| 2,146.6 |
| 2,053.3 |
| 1,904.3 |
| 1,855.2 |
| 1,825.8 |
| 1,900.5 |
| 1,750.2 |
| 55.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,301.0 |
| 1,324.0 |
| 1,349.0 |
| 675.2 |
| 610.5 |
| - |
| 450.9 |
| 393.2 |
| 386.2 |
| 367.0 |
| 322.2 |
| 321.5 |
| 318.3 |
| - |
| 353.6 |
| 326.7 |
| 332.4 |
| 299.0 |
| 261.5 |
| 261.5 |
| 266.7 |
| 272.8 |
| 250.8 |
| 257.5 |
| - |
| - |
| 61.9 |
| 22.8 |
| - |
| - |
| 24.3 |
| 23.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 949.6 |
| 794.9 |
| 382.6 |
| 405.0 |
| - |
| 402.0 |
| 385.0 |
| 435.9 |
| 378.5 |
| 370.7 |
| 357.6 |
| 363.8 |
| - |
| 217.0 |
| 192.3 |
| 261.0 |
| 233.5 |
| 236.1 |
| 197.3 |
| 213.6 |
| 190.7 |
| 188.2 |
| 178.9 |
| 2,481.8 |
| 2,541.4 |
| 2,478.9 |
| 2,301.2 |
| 1,105.0 |
| 1,080.2 |
| - |
| 1,243.1 |
| 1,170.0 |
| 1,209.2 |
| 1,131.3 |
| 729.0 |
| 708.8 |
| 712.3 |
| - |
| 602.1 |
| 548.3 |
| 628.2 |
| 566.1 |
| 527.3 |
| 487.0 |
| 515.5 |
| 494.4 |
| 458.0 |
| 456.9 |
| 147.3 |
| 154.3 |
| 159.5 |
| 190.9 |
| 47.3 |
| 52.2 |
| - |
| 62.5 |
| 64.0 |
| 74.8 |
| 76.6 |
| 79.4 |
| 79.6 |
| 83.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,086.0 |
| 1,227.5 |
| 13.5 |
| 9.9 |
| - |
| 12.8 |
| 10.5 |
| 11.4 |
| 9.5 |
| 17.6 |
| 19.4 |
| 8.3 |
| - |
| 7.6 |
| 7.7 |
| 7.4 |
| 7.7 |
| 10.8 |
| 4.5 |
| 4.4 |
| 4.6 |
| 5.0 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.2 |
| 42.6 |
| 73.9 |
| 26.5 |
| 26.3 |
| - |
| 21.1 |
| 21.7 |
| 16.1 |
| 17.5 |
| 14.4 |
| 14.6 |
| 14.1 |
| - |
| 16.7 |
| 16.2 |
| 15.8 |
| 17.1 |
| 21.0 |
| 19.2 |
| 24.8 |
| 23.8 |
| 22.3 |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,093.5 |
| 9,320.3 |
| 9,685.9 |
| 1,556.5 |
| 1,532.4 |
| - |
| 1,354.2 |
| 1,280.2 |
| 1,327.5 |
| 1,249.9 |
| 1,208.0 |
| 1,190.2 |
| 1,185.1 |
| - |
| 991.2 |
| 935.7 |
| 1,014.5 |
| 955.6 |
| 925.8 |
| 874.7 |
| 910.7 |
| 880.7 |
| 908.6 |
| 840.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,416.1 |
| 1,339.6 |
| 1,433.9 |
| 1,360.0 |
| - |
| 1,161.7 |
| 1,070.0 |
| 1,022.3 |
| 1,110.2 |
| 1,020.4 |
| 1,003.3 |
| 951.6 |
| - |
| 872.2 |
| 790.4 |
| 734.6 |
| 742.8 |
| 696.7 |
| 622.6 |
| 569.5 |
| 587.8 |
| 623.9 |
| 560.0 |
| (192.9) |
| (126.8) |
| (90.9) |
| (79.2) |
| (43.7) |
| (55.0) |
| - |
| (66.5) |
| (89.7) |
| (99.0) |
| (75.8) |
| (95.5) |
| (72.7) |
| (75.1) |
| - |
| (64.5) |
| (65.5) |
| (26.5) |
| (38.7) |
| (46.4) |
| (61.2) |
| (80.2) |
| (86.3) |
| (64.5) |
| (64.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,069.3 |
| 8,066.8 |
| 7,968.6 |
| 2,027.9 |
| 1,934.2 |
| - |
| 1,711.1 |
| 1,578.5 |
| 1,513.9 |
| 1,618.1 |
| 1,502.3 |
| 1,495.9 |
| 1,422.2 |
| 1,142.9 |
| 1,334.5 |
| 1,238.7 |
| 1,205.0 |
| 1,191.0 |
| 1,127.6 |
| 1,029.6 |
| 944.5 |
| 945.2 |
| 991.9 |
| 910.0 |
| 7,968.6 |
| 2,027.9 |
| 1,934.2 |
| - |
| 1,711.1 |
| 1,578.5 |
| 1,513.9 |
| 1,618.1 |
| 1,502.3 |
| 1,495.9 |
| 1,422.2 |
| 1,142.9 |
| 1,334.5 |
| 1,238.7 |
| 1,205.0 |
| 1,191.0 |
| 1,127.6 |
| 1,029.6 |
| 944.5 |
| 945.2 |
| 991.9 |
| 910.0 |
| 4,992.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 828.4 |
| 1,180.3 |
| 1,088.8 |
| - |
| 528.0 |
| 408.4 |
| 346.3 |
| 493.7 |
| 751.0 |
| 758.3 |
| 728.3 |
| - |
| 703.4 |
| 600.4 |
| 535.3 |
| 535.0 |
| 474.8 |
| 538.5 |
| 466.7 |
| 463.6 |
| 550.8 |
| 452.1 |
| 7,968.6 |
| 2,027.9 |
| 1,934.2 |
| - |
| 1,711.1 |
| 1,578.5 |
| 1,513.9 |
| 1,618.1 |
| 1,502.3 |
| 1,495.9 |
| 1,422.2 |
| 1,142.9 |
| 1,334.5 |
| 1,238.7 |
| 1,205.0 |
| 1,191.0 |
| 1,127.6 |
| 1,029.6 |
| 944.5 |
| 945.2 |
| 991.9 |
| 910.0 |
| (5,681.9) |
| (5,781.8) |
| 1,037.5 |
| 945.8 |
| - |
| 727.3 |
| 604.5 |
| 542.2 |
| 667.0 |
| 559.0 |
| 566.9 |
| 577.1 |
| - |
| 519.4 |
| 419.2 |
| 361.5 |
| 350.3 |
| 289.5 |
| 355.6 |
| 274.4 |
| 272.5 |
| 301.6 |
| 262.0 |