| (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 | 1,722.5 | 1,933.1 | 1,319.0 | 698.0 | 756.5 | 712.6 | 280.8 | 156.4 | 538.9 | 474.2 | 373.0 | 365.3 | 424.0 | 299.9 | 142.7 | 120.2 | 116.6 | ||
| Restricted Cash | 0.0 | 0.0 | 0.6 | 0.0 | 4.1 | 0.0 | 0.0 | 2.3 | 15.1 | 25.1 | 13.5 | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,722.5 | 1,933.1 | 1,319.0 | 698.0 | 756.5 | 712.6 | 280.8 | 156.4 | 538.9 | 474.2 | 373.0 | 365.3 | 424.0 | 299.9 | 142.7 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,684.5 | 1,696.2 | 1,601.2 | 1,556.8 | 1,365.2 | 1,241.5 | 1,326.0 | 1,255.1 | 1,176.8 | 643.0 | 580.8 | 552.1 | 490.9 | 464.0 | 421.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 610.3 | 648.8 | 616.9 | 568.9 | 654.9 | 676.4 | 635.9 | 514.4 | 432.0 | 306.1 | 274.4 | 259.6 | 240.9 | 229.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 49.8 | 55.8 | 63.1 | 83.2 | 49.3 | 38.6 | 33.0 | 37.5 | 49.0 | 41.0 | 31.6 | 16.8 | 17.7 | 27.3 | 27.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,976.7 | 2,459.9 | 2,448.7 | 2,453.6 | 2,456.8 | 1,958.3 | 2,043.9 | 2,116.1 | 2,899.1 | 664.4 | 783.8 | 385.0 | 136.3 | 115.0 | 150.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,981.7 | 2,459.9 | 2,458.3 | 2,461.4 | 2,462.8 | 1,978.8 | 2,183.6 | 2,281.7 | 3,278.8 | 694.4 | 818.8 | 405.0 | 205.0 | 205.0 | 200.0 | 220.2 | |||
| (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 | 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 | 1,666.9 | 1,722.5 | 1,430.7 | 2,197.5 | 2,091.0 | 1,933.1 | 1,768.3 | 1,235.8 | 1,235.8 | 1,319.0 | 1,249.4 | 1,172.8 | 893.5 | 698.0 | 528.7 | |||||||||||||||||||||||||
| 140.9 |
| 109.9 |
| - |
| - |
| - |
| 120.2 |
| 116.6 |
| 140.9 |
| 109.9 |
| 364.8 |
| 317.6 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 152.2 | 153.2 | 127.2 | 119.2 | 117.8 | 109.2 | 146.0 | 165.2 | 124.6 | 84.5 | 62.4 | 63.9 | 63.7 | 75.7 | 63.5 | 64.1 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,066.3 | 4,196.5 | 3,427.9 | 2,786.1 | 2,620.1 | 2,323.1 | 2,018.7 | 1,811.7 | 2,588.6 | 1,343.2 | 1,141.0 | 1,096.7 | 1,084.9 | 927.5 | 705.8 | 621.1 | 557.8 | - | - |
| 229.3 |
| 202.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 396.1 | 405.9 | 354.2 | 304.3 | 381.3 | 339.6 | 291.4 | 246.7 | 210.5 | 184.5 | 165.6 | 161.6 | 149.2 | 140.3 | (161.2) | 155.0 | - | - | - |
| Property,Plant & Equipment Net | 214.2 | 243.0 | 262.7 | 264.6 | 273.6 | 336.8 | 344.6 | 267.7 | 221.5 | 121.6 | 108.7 | 98.0 | 91.8 | 89.1 | 68.1 | 47.6 | 52.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,740.8 | 2,930.2 | 2,937.3 | 2,930.2 | 2,951.3 | 2,945.5 | 2,937.7 | 2,923.1 | 2,987.3 | 738.5 | 715.4 | 586.7 | 519.2 | 519.5 | 508.6 | 510.3 | 513.6 | - | - |
| Intangible Assets | 336.3 | 409.7 | 502.0 | 584.7 | 714.4 | 807.0 | 925.1 | 1,042.6 | 1,292.0 | 76.8 | 96.5 | 30.7 | 6.1 | 11.8 | 7.1 | 13.6 | 24.1 | - | - |
| Operating Lease Right Of Use Assets | 214.0 | 257.4 | 366.8 | 436.6 | 548.3 | 647.3 | 702.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 245.4 | 262.8 | 144.7 | 138.3 | 140.0 | 103.6 | 79.6 | 34.5 | 31.1 | 27.3 | - | - | - | - | 22.8 | 21.2 | - | - | - |
| Other Non-Current Assets | 513.8 | 497.9 | 339.3 | 297.5 | 308.7 | 256.3 | 222.2 | 156.4 | 193.7 | 87.3 | 106.9 | 92.3 | 81.6 | 73.4 | 90.3 | 93.1 | 67.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 424.0 | 415.2 | 210.9 | 211.1 | 190.3 | 172.2 | 162.5 | 119.6 | 97.2 | 90.2 | - | - |
| Total Assets | 8,085.4 | 8,534.7 | 7,835.9 | 7,299.7 | 7,416.3 | 7,316.0 | 7,151.3 | 6,201.5 | 7,283.2 | 2,367.3 | 2,168.5 | 1,904.4 | 1,783.6 | 1,621.3 | 1,379.9 | 1,285.7 | 1,215.3 | - | - |
| 17.8 |
| - |
| - |
| - |
| Short Term Debt | 5.0 | 0.0 | 9.6 | 7.8 | 5.9 | 20.5 | 139.7 | 165.6 | 379.7 | 30.0 | 35.0 | 20.0 | 68.8 | 90.0 | 50.0 | 40.2 | 205.0 | - | - |
| Deferred Revenue Current | 2,810.1 | 2,762.9 | 2,640.5 | 2,443.8 | 2,238.0 | 1,974.5 | 1,928.0 | 1,745.2 | 1,630.2 | 989.5 | 900.8 | 841.5 | 766.1 | 692.2 | 611.6 | 523.3 | 437.2 | - | - |
| Operating Lease Liabilities Current | 96.1 | 100.3 | 98.5 | 99.7 | 89.8 | 84.0 | 76.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 284.2 | 247.0 | 243.3 | 221.2 | 233.7 | 216.0 | 165.4 | 143.8 | 120.3 | 87.8 | 85.6 | 79.8 | 72.7 | 71.9 | 66.1 | 62.9 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 6.6 | 6.6 | 4.2 | 2.3 | 4.4 | - | - | - |
| Total Current Liabilities | 4,072.1 | 3,969.0 | 3,777.7 | 3,597.6 | 3,378.8 | 2,947.5 | 2,856.5 | 2,620.9 | 2,822.6 | 1,460.2 | 1,323.5 | 1,215.2 | 1,159.9 | 1,070.0 | 921.1 | 811.2 | 898.2 | - | - |
| 180.0 |
| 124.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 270.2 | 339.8 | 513.4 | 597.3 | 697.8 | 780.2 | 832.5 | 165.4 | 115.8 | 38.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 31.6 | 27.4 | 33.5 | 39.1 | 48.2 | 26.8 | 24.4 | 21.2 | 16.2 | 11.3 | 7.6 | 7.1 | 9.0 | 5.5 | 4.6 | 4.7 | - | - | - |
| Deferred Tax Liabilities | 29.3 | 48.7 | 86.6 | 139.5 | 181.8 | 173.2 | 189.8 | 214.7 | 206.3 | 22.5 | - | - | 0.2 | 0.1 | 0.0 | 0.0 | - | - | - |
| Pension Obligations | 37.0 | 34.8 | 35.4 | 27.5 | 28.2 | 33.7 | 29.1 | 25.4 | 27.0 | 23.9 | 22.7 | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 446.5 | 406.8 | 415.5 | 423.5 | 511.9 | 539.6 | 479.7 | 613.7 | 578.0 | 181.8 | 193.6 | 143.0 | 126.1 | 129.6 | 127.0 | 107.5 | 80.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,765.5 | 7,175.5 | 7,155.3 | 7,071.9 | 7,045.3 | 6,225.5 | 6,212.7 | 5,350.7 | 6,299.7 | 2,306.5 | 2,300.9 | 1,743.2 | 1,422.3 | 1,314.6 | 1,198.1 | 1,098.6 | 1,102.7 | - | - |
| 0.1 |
| - |
| - |
| Additional Paid In Capital | 2,679.1 | 2,497.1 | 2,320.3 | 2,179.6 | 2,074.9 | 1,968.9 | 1,899.3 | 1,823.7 | 1,761.4 | 863.1 | 818.5 | 764.4 | 718.6 | 679.9 | 646.8 | 611.8 | 590.9 | - | - |
| Retained Earnings | 6,722.2 | 5,993.0 | 4,739.3 | 3,856.8 | 3,049.0 | 2,255.5 | 1,988.7 | 1,755.4 | 1,647.3 | 1,644.0 | 1,450.7 | 1,275.0 | 1,091.3 | 908.5 | 742.6 | 605.7 | 509.4 | - | - |
| Accumulated Other Comprehensive Income | (41.0) | (88.3) | (76.3) | (101.6) | (81.4) | (99.2) | (77.9) | (39.9) | 1.5 | (49.7) | (44.4) | (21.2) | 8.3 | 6.0 | 5.8 | 14.6 | 11.3 | - | - |
| Treasury Stock | - | - | - | - | 4,671.5 | 3,034.8 | 2,871.5 | 2,688.6 | 2,426.8 | 2,396.6 | 2,357.3 | 1,857.2 | 1,457.0 | 1,287.7 | 1,213.5 | 1,045.1 | 999.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 319.9 | 1,359.2 | 680.6 | 227.8 | 371.1 | 1,090.4 | 938.6 | 850.8 | 983.5 | 60.9 | (132.4) | 161.2 | 361.3 | 306.7 | 181.8 | 187.1 | 112.5 | (21.3) | 17.5 |
| Total Equity | 319.9 | 1,359.2 | 680.6 | 227.8 | 371.1 | 1,090.4 | 938.6 | 850.8 | 983.5 | 60.9 | (132.4) | 161.2 | 361.3 | 306.7 | 181.8 | 187.1 | 112.5 | (21.3) | 17.5 |
| 329.0 |
| - |
| - |
| Net debt | 1,259.2 | 526.8 | 1,139.3 | 1,763.4 | 1,706.3 | 1,266.2 | 1,902.8 | 2,125.3 | 2,739.9 | 220.2 | 445.9 | 39.7 | (219.0) | (94.9) | 57.3 | 100.0 | 212.4 | - | - |
| Working Capital | (5.8) | 227.5 | (349.8) | (811.5) | (758.7) | (624.4) | (837.8) | (809.2) | (234.0) | (117.1) | (182.5) | (118.6) | (75.0) | (142.5) | (215.4) | (190.1) | (340.3) | - | - |
| Book Value | 319.9 | 1,359.2 | 680.6 | 227.8 | 371.1 | 1,090.4 | 938.6 | 850.8 | 983.5 | 60.9 | (132.4) | 161.2 | 361.3 | 306.7 | 181.8 | 187.1 | 112.5 | (21.3) | 17.5 |
| Tangible Book Value | (2,757.2) | (1,980.7) | (2,758.6) | (3,287.1) | (3,294.7) | (2,662.1) | (2,924.2) | (3,114.9) | (3,295.9) | (754.4) | (944.3) | (456.2) | (164.0) | (224.7) | (333.8) | (336.8) | (425.2) | - | - |
| 360.5 |
| 456.2 |
| 756.5 |
| 765.5 |
| 796.3 |
| 446.0 |
| 712.6 |
| 553.7 |
| 356.6 |
| 227.9 |
| 280.8 |
| 306.7 |
| 218.5 |
| 149.3 |
| 156.4 |
| 211.0 |
| 141.8 |
| 190.0 |
| 538.9 |
| 630.0 |
| 589.3 |
| 1,227.9 |
| 474.2 |
| 465.7 |
| 445.1 |
| Restricted Cash | - | - | - | - | - | - | 0.0 | 0.0 | 0.6 | 0.6 | 0.6 | 0.6 | - | 0.0 | 0.0 | 4.1 | 4.1 | 4.1 | - | - | - | - | - | - | - | - | - | - | - | - | 2.3 | 18.2 | 18.1 | 15.1 | 15.2 | 25.1 | 25.1 | 25.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,666.9 | 1,722.5 | 1,430.7 | 2,197.5 | 2,091.0 | 1,933.1 | 1,768.3 | 1,235.8 | 1,235.8 | 1,319.0 | 1,249.4 | 1,172.8 | 893.5 | 698.0 | 528.7 | 360.5 | 456.2 | 756.5 | 765.5 | 796.3 | 446.0 | 712.6 | 553.7 | 356.6 | 227.9 | 280.8 | 306.7 | 218.5 | 149.3 | 156.4 | 211.0 | 141.8 | 190.0 | 538.9 | 630.0 | 589.3 | 1,227.9 | 474.2 | 465.7 | 445.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,411.5 | 1,684.5 | 1,120.5 | 1,263.2 | 1,503.6 | 1,696.2 | 1,305.8 | 1,404.3 | 1,566.0 | 1,601.2 | 1,140.6 | 1,271.8 | 1,523.4 | 1,556.8 | 1,047.1 | 1,172.0 | 1,326.4 | 1,365.2 | 970.0 | 1,102.6 | 1,175.4 | 1,241.5 | 948.9 | 1,048.5 | 1,148.6 | 1,326.0 | 1,028.3 | 1,112.9 | 1,178.9 | 1,255.1 | 979.2 | 1,084.0 | 1,135.0 | 1,176.8 | 874.3 | 886.4 | 716.5 | 643.0 | 560.2 | 613.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 190.3 | 152.2 | 209.7 | 176.3 | 159.9 | 153.2 | 173.5 | 147.9 | 173.8 | 127.2 | 162.4 | 143.5 | 142.7 | 119.2 | 135.1 | 136.8 | 131.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,648.0 | 4,066.3 | 3,062.8 | 3,974.0 | 4,132.0 | 4,196.5 | 3,551.5 | 3,108.7 | 3,326.3 | 3,427.9 | 2,837.6 | 2,899.2 | 2,903.3 | 2,786.1 | 1,980.3 | 1,981.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 204.8 | 214.2 | 248.9 | 253.9 | 249.5 | 243.0 | 254.1 | 258.5 | 256.5 | 262.7 | 259.9 | 258.6 | 256.9 | 264.6 | 256.2 | 250.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,740.3 | 2,740.8 | 2,789.9 | 2,937.7 | 2,933.1 | 2,930.2 | 2,937.8 | 2,934.2 | 2,934.4 | 2,937.3 | 2,933.3 | 2,931.8 | 2,929.9 | 2,930.2 | 2,936.1 | 2,943.3 | 2,949.3 | 2,951.3 | ||||||||||||||||||||||
| Intangible Assets | 315.8 | 336.3 | 357.0 | 375.9 | 391.8 | 409.7 | 440.1 | 455.0 | 477.7 | 502.0 | 519.1 | 547.8 | 564.1 | 584.7 | 603.8 | 645.4 | 684.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 222.4 | 214.0 | 227.7 | 238.5 | 246.2 | 257.4 | 326.2 | 339.8 | 352.4 | 366.8 | 379.1 | 398.3 | 415.1 | 436.6 | 460.9 | 481.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 524.1 | 513.8 | 562.7 | 547.7 | 527.2 | 497.9 | 335.7 | 334.5 | 362.5 | 339.3 | 315.5 | 320.3 | 309.6 | 297.5 | 288.6 | 288.8 | 306.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,655.3 | 8,085.4 | 7,249.1 | 8,327.8 | 8,479.8 | 8,534.7 | 7,845.5 | 7,430.7 | 7,709.8 | 7,835.9 | 7,244.4 | 7,355.9 | 7,378.9 | 7,299.7 | 6,526.0 | 6,590.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 5.0 | 5.0 | 0.7 | 0.4 | - | 0.0 | 0.0 | 0.0 | 0.0 | 9.6 | 9.6 | 9.0 | 8.4 | 7.8 | 7.3 | 6.9 | 6.4 | 5.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 3,018.9 | 2,810.1 | 2,531.5 | 2,691.5 | 2,922.5 | 2,762.9 | 2,562.1 | 2,626.5 | 2,796.0 | 2,640.5 | 2,394.6 | 2,499.4 | 2,607.1 | 2,443.8 | 2,229.6 | 2,396.1 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 96.6 | 96.1 | 93.5 | 89.6 | 98.5 | 100.3 | 92.8 | 92.6 | 98.6 | 98.5 | 98.7 | 105.0 | 99.7 | 99.7 | 97.4 | 91.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,886.3 | 4,072.1 | 3,490.2 | 3,593.8 | 3,791.7 | 3,969.0 | 3,472.0 | 3,461.8 | 3,640.3 | 3,777.7 | 3,312.7 | 3,337.3 | 3,454.3 | 3,597.6 | 3,085.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,978.0 | 2,976.7 | 2,462.3 | 2,461.6 | 2,460.9 | 2,459.9 | 2,458.9 | 2,457.9 | 2,456.9 | 2,448.7 | 2,449.9 | 2,451.1 | 2,452.4 | 2,453.6 | 2,454.9 | 2,455.5 | 2,456.2 | 2,456.8 | 2,457.6 | 2,457.9 | 1,949.1 | 1,958.3 | 1,957.5 | 1,937.2 | 2,035.3 | 2,043.9 | 2,051.5 | 2,059.1 | 2,094.8 | 2,116.1 | 2,077.5 | 2,146.8 | 2,186.1 | 2,899.1 | 2,922.2 | 3,140.3 | 1,599.3 | 664.4 | 696.4 | 756.0 |
| Operating Lease Liabilities Non-Current | 275.6 | 270.2 | 293.5 | 311.2 | 324.5 | 339.8 | 452.3 | 471.6 | 491.2 | 513.4 | 531.0 | 555.1 | 576.0 | 597.3 | 614.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 31.8 | 31.6 | 22.6 | 23.1 | 32.3 | 27.4 | 24.4 | 25.1 | 24.5 | 33.5 | 26.8 | 30.9 | 32.3 | 39.1 | 31.0 | 35.7 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 451.9 | 446.5 | 446.5 | 428.6 | 404.7 | 406.8 | 397.6 | 392.8 | 403.3 | 415.5 | 384.1 | 426.0 | 423.5 | 423.5 | 435.7 | 452.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,591.9 | 7,765.5 | 6,692.5 | 6,795.2 | 6,981.9 | 7,175.5 | 6,780.8 | 6,784.1 | 6,991.6 | 7,155.3 | 6,677.8 | 6,769.4 | 6,906.1 | 7,071.9 | 6,590.9 | 6,733.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 2,729.4 | 2,679.1 | 2,640.5 | 2,603.0 | 2,553.2 | 2,497.1 | 2,460.7 | 2,421.8 | 2,373.5 | 2,320.3 | 2,291.0 | 2,259.1 | 2,222.5 | 2,179.6 | 2,161.9 | 2,136.7 | ||||||||||||||||||||||||
| Retained Earnings | 6,944.6 | 6,722.2 | 6,480.1 | 6,444.7 | 6,203.9 | 5,993.0 | 5,594.4 | 5,179.4 | 4,949.8 | 4,739.3 | 4,530.7 | 4,350.7 | 4,152.6 | 3,856.8 | 3,600.0 | 3,426.5 | 3,221.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (45.1) | (41.0) | (36.2) | (46.6) | (67.8) | (88.3) | (55.6) | (81.7) | (82.4) | (76.3) | (94.6) | (85.1) | (95.9) | (101.6) | (130.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,128.3 | 4,671.5 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 63.4 | 319.9 | 556.6 | 1,532.6 | 1,497.9 | 1,359.2 | 1,064.7 | 646.7 | 718.2 | 680.6 | 566.6 | 586.5 | 472.9 | 227.8 | (64.9) | (142.9) | 118.2 | |||||||||||||||||||||||
| Total Equity | 63.4 | 319.9 | 556.6 | 1,532.6 | 1,497.9 | 1,359.2 | 1,064.7 | 646.7 | 718.2 | 680.6 | 566.6 | 586.5 | 472.9 | 227.8 | (64.9) | (142.9) | 118.2 | 371.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,983.0 | 2,981.7 | 2,463.0 | 2,462.0 | 2,460.9 | 2,459.9 | 2,458.9 | 2,457.9 | 2,456.9 | 2,458.3 | 2,459.5 | 2,460.1 | 2,460.8 | 2,461.4 | 2,462.2 | 2,462.4 | 2,462.6 | 2,462.8 | 2,463.0 | 2,463.2 | 1,969.6 | 1,978.8 | 1,978.0 | 1,975.3 | 2,184.3 | 2,183.6 | 2,181.9 | 2,180.3 | 2,299.6 | 2,281.7 | 2,170.8 | 2,430.8 | 2,975.8 | 3,278.8 | 3,341.8 | 3,417.9 | 1,628.7 | 694.4 | 736.4 | 826.0 |
| Net debt | 1,316.0 | 1,259.2 | 1,032.3 | 264.5 | 369.9 | 526.8 | 690.6 | 1,222.1 | 1,221.1 | 1,139.3 | 1,210.2 | 1,287.3 | 1,567.3 | 1,763.4 | 1,933.5 | 2,101.9 | 2,006.4 | 1,706.3 | ||||||||||||||||||||||
| Working Capital | (238.3) | (5.8) | (427.4) | 380.2 | 340.3 | 227.5 | 79.6 | (353.1) | (314.0) | (349.8) | (475.2) | (438.1) | (550.9) | (811.5) | (1,105.6) | (1,197.1) | (986.5) | |||||||||||||||||||||||
| Book Value | 63.4 | 319.9 | 556.6 | 1,532.6 | 1,497.9 | 1,359.2 | 1,064.7 | 646.7 | 718.2 | 680.6 | 566.6 | 586.5 | 472.9 | 227.8 | (64.9) | (142.9) | 118.2 | 371.1 | ||||||||||||||||||||||
| Tangible Book Value | (2,992.6) | (2,757.2) | (2,590.4) | (1,781.0) | (1,827.1) | (1,980.7) | (2,313.2) | (2,742.6) | (2,693.9) | (2,758.6) | (2,885.7) | (2,893.1) | (3,021.2) | (3,287.1) | (3,604.9) | (3,731.5) | (3,515.7) | |||||||||||||||||||||||
| 117.8 |
| 122.9 |
| 109.9 |
| 118.5 |
| 109.2 |
| 154.9 |
| 128.6 |
| 156.0 |
| 146.0 |
| 173.9 |
| 148.1 |
| 156.4 |
| 165.2 |
| 178.4 |
| 199.2 |
| 175.2 |
| 124.6 |
| 164.9 |
| 141.2 |
| 91.5 |
| 84.5 |
| 107.3 |
| 63.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,273.9 |
| 2,620.1 |
| 2,108.8 |
| 2,257.2 |
| 1,997.9 |
| 2,323.1 |
| 1,865.4 |
| 1,767.2 |
| 1,772.6 |
| 2,018.7 |
| 1,706.5 |
| 1,691.1 |
| 1,716.0 |
| 1,811.7 |
| 1,535.3 |
| 1,608.5 |
| 2,310.7 |
| 2,588.6 |
| 1,812.3 |
| 1,760.0 |
| 2,175.7 |
| 1,343.2 |
| 1,245.9 |
| 1,233.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 258.4 |
| 273.6 |
| 297.0 |
| 309.2 |
| 322.6 |
| 336.8 |
| 332.9 |
| 343.6 |
| 346.6 |
| 344.6 |
| 300.6 |
| 291.3 |
| 271.4 |
| 267.7 |
| 246.1 |
| 225.9 |
| 223.1 |
| 221.5 |
| 216.0 |
| 197.1 |
| 126.4 |
| 121.6 |
| 118.8 |
| 117.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,952.9 |
| 2,955.5 |
| 2,943.5 |
| 2,945.5 |
| 2,938.7 |
| 2,935.6 |
| 2,927.7 |
| 2,937.7 |
| 2,939.7 |
| 2,930.3 |
| 2,906.7 |
| 2,923.1 |
| 2,910.8 |
| 2,974.5 |
| 2,956.6 |
| 2,987.3 |
| 3,145.0 |
| 3,169.9 |
| 855.3 |
| 738.5 |
| 742.9 |
| 742.8 |
| 714.4 |
| 744.0 |
| 775.5 |
| 777.4 |
| 807.0 |
| 821.0 |
| 847.4 |
| 864.2 |
| 925.1 |
| 936.3 |
| 973.4 |
| 1,016.1 |
| 1,042.6 |
| 1,085.7 |
| 1,177.3 |
| 1,247.8 |
| 1,292.0 |
| 1,564.5 |
| 1,595.4 |
| 81.2 |
| 76.8 |
| 81.8 |
| 99.3 |
| 513.3 |
| 548.3 |
| 616.3 |
| 618.1 |
| 633.8 |
| 647.3 |
| 651.8 |
| 668.5 |
| 678.0 |
| 702.9 |
| 652.3 |
| 637.7 |
| 634.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 308.7 |
| 275.6 |
| 272.9 |
| 262.7 |
| 256.3 |
| 230.8 |
| 248.1 |
| 211.3 |
| 222.2 |
| 201.9 |
| 205.8 |
| 170.3 |
| 156.4 |
| 166.8 |
| 166.7 |
| 176.9 |
| 193.7 |
| 273.7 |
| 272.5 |
| 126.6 |
| 87.3 |
| 88.3 |
| 111.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,985.5 |
| 7,416.3 |
| 6,994.6 |
| 7,188.3 |
| 6,937.9 |
| 7,316.0 |
| 6,840.6 |
| 6,810.3 |
| 6,800.3 |
| 7,151.3 |
| 6,737.3 |
| 6,729.6 |
| 6,714.7 |
| 6,201.5 |
| 5,944.8 |
| 6,152.9 |
| 6,915.0 |
| 7,283.2 |
| 7,011.5 |
| 6,994.9 |
| 3,365.3 |
| 2,367.3 |
| 2,277.7 |
| 2,304.5 |
| 5.3 |
| 5.3 |
| 20.5 |
| 20.5 |
| 20.5 |
| 38.0 |
| 149.0 |
| 139.7 |
| 130.4 |
| 121.1 |
| 204.9 |
| 165.6 |
| 93.3 |
| 284.0 |
| 789.7 |
| 379.7 |
| 419.6 |
| 277.6 |
| 29.4 |
| 30.0 |
| 40.0 |
| 70.0 |
| 2,421.7 |
| 2,238.0 |
| 2,028.9 |
| 2,152.0 |
| 2,088.5 |
| 1,974.5 |
| 1,710.8 |
| 1,765.3 |
| 1,847.4 |
| 1,928.0 |
| 1,803.1 |
| 1,796.3 |
| 1,837.5 |
| 1,745.2 |
| 1,650.6 |
| 1,687.7 |
| 1,719.6 |
| 1,630.2 |
| 1,512.2 |
| 1,449.2 |
| 1,109.2 |
| 989.5 |
| 1,029.0 |
| 1,029.8 |
| 90.8 |
| 89.8 |
| 86.7 |
| 86.4 |
| 85.2 |
| 84.0 |
| 82.4 |
| 80.2 |
| 76.7 |
| - |
| 80.2 |
| 73.3 |
| 67.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,178.4 |
| 3,260.4 |
| 3,378.8 |
| 2,904.5 |
| 2,909.6 |
| 2,812.4 |
| 2,947.5 |
| 2,521.6 |
| 2,539.3 |
| 2,530.3 |
| 2,856.5 |
| 2,527.3 |
| 2,482.2 |
| 2,568.9 |
| 2,620.9 |
| 2,343.6 |
| 2,513.8 |
| 3,185.9 |
| 2,822.6 |
| 2,482.0 |
| 2,243.9 |
| 1,470.4 |
| 1,460.2 |
| 1,417.4 |
| 1,387.2 |
| 646.7 |
| 677.6 |
| 697.8 |
| 740.1 |
| 745.1 |
| 765.1 |
| 780.2 |
| 785.7 |
| 802.1 |
| 813.9 |
| 832.5 |
| 776.6 |
| 768.2 |
| 769.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.3 |
| 48.2 |
| 52.0 |
| 31.8 |
| 25.9 |
| 26.8 |
| 26.1 |
| 17.7 |
| 17.2 |
| 24.4 |
| 15.8 |
| 16.4 |
| 17.3 |
| 21.2 |
| 16.8 |
| 17.9 |
| 16.1 |
| 16.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 473.1 |
| 511.9 |
| 557.9 |
| 548.1 |
| 519.6 |
| 539.6 |
| 538.4 |
| 540.4 |
| 530.6 |
| 479.7 |
| 462.4 |
| 456.3 |
| 424.9 |
| 613.7 |
| 582.2 |
| 570.9 |
| 555.5 |
| 578.0 |
| 743.8 |
| 757.0 |
| 192.8 |
| 181.8 |
| 174.4 |
| 214.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,867.3 |
| 7,045.3 |
| 6,660.1 |
| 6,660.7 |
| 6,046.3 |
| 6,225.5 |
| 5,803.1 |
| 5,819.1 |
| 5,910.1 |
| 6,212.7 |
| 5,817.7 |
| 5,765.8 |
| 5,857.8 |
| 5,350.7 |
| 5,003.3 |
| 5,231.5 |
| 5,927.5 |
| 6,299.7 |
| 6,148.1 |
| 6,141.2 |
| 3,262.5 |
| 2,306.5 |
| 2,288.2 |
| 2,357.3 |
| 2,107.6 |
| 2,074.9 |
| 2,054.6 |
| 2,031.7 |
| 2,003.5 |
| 1,968.9 |
| 1,960.1 |
| 1,941.5 |
| 1,922.6 |
| 1,899.3 |
| 1,885.4 |
| 1,868.9 |
| 1,852.6 |
| 1,823.7 |
| 1,810.5 |
| 1,798.1 |
| 1,788.0 |
| 1,761.4 |
| 1,748.6 |
| 1,732.6 |
| 880.9 |
| 863.1 |
| 851.1 |
| 847.5 |
| 3,049.0 |
| 2,839.7 |
| 2,690.8 |
| 2,419.6 |
| 2,255.5 |
| 2,135.9 |
| 2,118.9 |
| 2,063.8 |
| 1,988.7 |
| 1,921.0 |
| 1,879.6 |
| 1,776.2 |
| 1,755.4 |
| 1,671.4 |
| 1,659.7 |
| 1,614.0 |
| 1,647.3 |
| 1,540.0 |
| 1,588.2 |
| 1,680.4 |
| 1,644.0 |
| 1,577.5 |
| 1,547.0 |
| (104.5) |
| (82.8) |
| (81.4) |
| (83.8) |
| (83.0) |
| (93.2) |
| (99.2) |
| (130.2) |
| (142.2) |
| (169.0) |
| (77.9) |
| (81.3) |
| (73.5) |
| (61.6) |
| (39.9) |
| (22.7) |
| (24.1) |
| 32.2 |
| 1.5 |
| (1.2) |
| (48.9) |
| (47.8) |
| (49.7) |
| (47.8) |
| (48.0) |
| 4,476.0 |
| 4,112.0 |
| 3,438.4 |
| 3,034.8 |
| 2,928.4 |
| 2,927.1 |
| 2,927.3 |
| 2,871.5 |
| 2,805.6 |
| 2,711.3 |
| 2,710.5 |
| 2,688.6 |
| 2,517.8 |
| 2,512.3 |
| 2,446.8 |
| 2,426.8 |
| 2,424.0 |
| 2,418.2 |
| 2,410.7 |
| 2,396.6 |
| 2,391.4 |
| 2,391.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 371.1 |
| 334.5 |
| 527.6 |
| 891.6 |
| 1,090.4 |
| 1,037.5 |
| 991.2 |
| 890.3 |
| 938.6 |
| 919.7 |
| 963.8 |
| 856.9 |
| 850.8 |
| 941.5 |
| 921.4 |
| 987.6 |
| 983.5 |
| 863.4 |
| 853.7 |
| 102.8 |
| 60.9 |
| (10.5) |
| (52.8) |
| 334.5 |
| 527.6 |
| 891.6 |
| 1,090.4 |
| 1,037.5 |
| 991.2 |
| 890.3 |
| 938.6 |
| 919.7 |
| 963.8 |
| 856.9 |
| 850.8 |
| 941.5 |
| 921.4 |
| 987.6 |
| 983.5 |
| 863.4 |
| 853.7 |
| 102.8 |
| 60.9 |
| (10.5) |
| (52.8) |
| 1,697.4 |
| 1,666.9 |
| 1,523.6 |
| 1,266.2 |
| 1,424.3 |
| 1,618.6 |
| 1,956.4 |
| 1,902.8 |
| 1,875.2 |
| 1,961.8 |
| 2,150.4 |
| 2,125.3 |
| 1,959.8 |
| 2,289.0 |
| 2,785.8 |
| 2,739.9 |
| 2,711.8 |
| 2,828.6 |
| 400.8 |
| 220.2 |
| 270.7 |
| 381.0 |
| (758.7) |
| (795.7) |
| (652.4) |
| (814.6) |
| (624.4) |
| (656.2) |
| (772.1) |
| (757.7) |
| (837.8) |
| (820.8) |
| (791.0) |
| (852.9) |
| (809.2) |
| (808.3) |
| (905.3) |
| (875.2) |
| (234.0) |
| (669.8) |
| (483.9) |
| 705.3 |
| (117.1) |
| (171.5) |
| (153.6) |
| 334.5 |
| 527.6 |
| 891.6 |
| 1,090.4 |
| 1,037.5 |
| 991.2 |
| 890.3 |
| 938.6 |
| 919.7 |
| 963.8 |
| 856.9 |
| 850.8 |
| 941.5 |
| 921.4 |
| 987.6 |
| 983.5 |
| 863.4 |
| 853.7 |
| 102.8 |
| 60.9 |
| (10.5) |
| (52.8) |
| (3,294.7) |
| (3,362.4) |
| (3,203.3) |
| (2,829.3) |
| (2,662.1) |
| (2,722.2) |
| (2,791.8) |
| (2,901.5) |
| (2,924.2) |
| (2,956.4) |
| (2,939.9) |
| (3,065.9) |
| (3,114.9) |
| (3,055.0) |
| (3,230.4) |
| (3,216.8) |
| (3,295.9) |
| (3,846.1) |
| (3,911.6) |
| (833.7) |
| (754.4) |
| (835.2) |
| (894.8) |