| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 1,235.4 | 1,144.8 | 770.9 | 1,140.5 | 862.4 | 631.1 | 634.9 | 607.8 | 460.9 | 732.6 | 1,256.4 | 1,032.5 | 905.6 | 1,033.6 | 604.4 | 613.4 | 434.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,235.4 | 1,144.8 | 770.9 | 1,140.5 | 862.4 | 631.1 | 634.9 | 607.8 | 460.9 | 732.6 | 1,256.4 | 1,032.5 | 905.6 | 1,033.6 | 604.4 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 2,989.1 | 2,845.5 | 2,430.9 | 3,405.4 | 3,167.3 | 2,840.2 | 2,513.9 | 2,102.5 | 2,548.7 | 2,867.6 | 2,549.0 | 2,348.9 | 2,077.5 | 1,618.6 | 1,957.8 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 969.2 | 920.7 | 800.0 | 904.6 | 787.3 | 804.9 | 713.0 | 979.7 | 990.6 | 1,092.4 | 919.2 | 856.1 | 761.3 | 658.1 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 1,261.5 | 1,029.1 | 922.4 | 966.8 | 1,061.8 | 1,072.6 | 776.2 | 683.6 | 566.9 | 622.9 | 457.9 | 376.7 | 351.3 | 340.7 | 467.9 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 2,236.5 | 1,348.6 | 2,813.5 | 3,357.3 | 1,676.9 | 1,201.2 | 2,144.2 | 235.0 | 584.4 | 764.1 | 415.1 | 528.3 | 2.0 | 0.7 | 55.7 | ||
| Common Equity | |||||||||||||||||
| Common Stock | 119.1 | 124.1 | 126.0 | 127.4 | 129.7 | 132.9 | 142.2 | 120.4 | 123.2 | 131.8 | 131.6 | 129.9 | 127.8 | 124.2 | 122.7 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 2,236.5 | 2,219.0 | 2,865.2 | 3,407.7 | 1,676.9 | 1,201.2 | 2,144.2 | 235.0 | 584.4 | 764.1 | 415.1 | 528.3 | 2.0 | 0.7 | 55.7 | - | |
| (in millions of USD) | Q2 FY 26 | 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 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,371.9 | 1,552.9 | 1,235.4 | 1,293.3 | 1,204.6 | 1,299.7 | 1,144.8 | 1,208.7 | 1,033.5 | 1,142.2 | 926.6 | 1,092.1 | 1,223.3 | 1,211.1 | 1,140.5 | |||||||||||||||||||||||||
| 613.4 |
| 434.1 |
| - |
| - |
| - |
| Prepaid Expenses | 134.8 | 155.9 | 140.7 | 176.1 | 162.4 | 189.4 | 171.1 | 119.5 | 113.1 | 122.0 | 103.1 | 88.4 | 63.5 | 49.2 | 45.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,359.3 | 4,895.6 | 4,690.4 | 4,722.0 | 4,539.6 | 4,111.8 | 4,556.6 | 2,996.2 | 3,122.7 | 3,892.1 | 4,039.6 | 3,612.1 | 3,180.1 | 2,818.4 | 2,750.2 | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | 657.3 | 605.1 | 520.3 | 557.9 | 467.9 | 496.8 | 455.1 | 629.8 | 609.4 | 635.6 | 539.9 | 524.9 | 476.6 | 417.7 | - | - | - |
| Property,Plant & Equipment Net | 311.9 | 315.6 | 279.7 | 346.7 | 319.4 | 308.1 | 257.9 | 349.9 | 381.2 | 456.8 | 379.3 | 331.1 | 284.6 | 240.4 | 256.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,780.8 | 4,788.2 | 4,644.1 | 7,184.7 | 5,639.1 | 5,432.5 | 4,795.9 | 3,009.8 | 3,048.8 | 3,026.3 | 2,022.8 | 2,010.3 | 1,872.8 | 929.8 | 924.1 | - | - |
| Intangible Assets | 717.7 | 874.9 | 950.8 | 1,394.1 | 658.3 | 665.1 | 573.0 | 332.9 | 353.4 | 440.2 | 217.9 | 243.8 | 259.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 289.1 | 303.9 | 324.9 | 476.9 | 576.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 325.8 | 195.4 | 53.0 | 31.5 | 211.0 | 514.6 | 319.4 | 368.7 | 374.1 | 170.6 | 197.5 | 196.6 | 161.5 | 156.0 | - | - | - |
| Other Non-Current Assets | 6,581.3 | 6,547.8 | 9,647.0 | 9,591.7 | 7,495.4 | 7,042.8 | 7,831.4 | 4,034.8 | 4,282.0 | 638.3 | 614.6 | 885.9 | 861.7 | 440.0 | 347.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,252.5 | 11,759.0 | 14,617.1 | 14,660.4 | 12,354.4 | 11,462.7 | 12,645.8 | 7,380.9 | 7,785.9 | 8,453.7 | 7,274.1 | 6,839.4 | 6,199.2 | 4,428.6 | 4,278.2 | - | - |
| - |
| - |
| Short Term Debt | 0.0 | 870.4 | 51.8 | 50.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 111.0 | 120.0 | 126.2 | 150.2 | 164.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,037.8 | 1,087.8 | 975.2 | 1,441.8 | 1,249.9 | 1,387.0 | 1,167.0 | 939.7 | 1,091.0 | 1,279.6 | 1,029.8 | 1,062.0 | 937.3 | 679.1 | 825.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,350.9 | 4,079.7 | 3,422.6 | 3,250.8 | 2,941.6 | 3,073.7 | 3,145.7 | 1,926.2 | 1,981.2 | 2,349.8 | 1,887.6 | 1,747.1 | 2,168.5 | 1,295.9 | 1,577.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 362.4 | 407.8 | 466.1 | 607.4 | 735.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 151.8 | 116.7 | 121.4 | 269.1 | 3.4 | 233.1 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 272.1 | 298.2 | 247.3 | 271.3 | 568.2 | 575.9 | - | - | - | - | - | - | - | 310.1 | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 3,235.0 | 2,291.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,604.6 | 7,191.7 | 8,017.0 | 8,556.0 | 6,498.7 | 5,694.1 | 6,701.4 | 2,893.5 | 3,429.5 | 3,948.0 | 3,025.8 | 3,080.5 | 2,875.8 | 1,797.1 | 2,026.9 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | 1,137.1 | 1,173.9 | 1,084.6 | 954.0 | 858.5 | 703.9 | 631.0 | - | - |
| Retained Earnings | 1,525.8 | 2,366.8 | 4,542.9 | 4,225.8 | 4,020.6 | 3,939.2 | 3,810.0 | 3,721.7 | 3,496.2 | 3,527.2 | 3,301.0 | 2,920.4 | 2,564.3 | 2,009.3 | 1,620.7 | - | - |
| Accumulated Other Comprehensive Income | (710.4) | (699.5) | (858.0) | (975.1) | (933.1) | (916.8) | (806.7) | (653.5) | (464.8) | (363.5) | (304.1) | (281.9) | (237.5) | (211.5) | (129.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 7.1 | 17.8 | 53.9 | 44.3 | 40.0 | 54.0 | 90.0 | 59.0 | 64.7 | 36.4 | 35.2 | 36.4 | 10.4 | 5.6 | 6.2 | - | - |
| Total Stockholders Equity | 3,640.8 | 4,549.5 | 6,546.2 | 6,060.1 | 5,815.7 | 5,714.7 | 5,854.3 | 4,428.4 | 4,291.7 | 4,469.3 | 4,213.1 | 3,722.5 | 3,313.0 | 2,625.9 | 2,245.1 | 1,843.7 | 1,423.2 |
| Total Equity | 3,647.9 | 4,567.3 | 6,600.1 | 6,104.4 | 5,855.7 | 5,768.7 | 5,944.4 | 4,487.4 | 4,356.5 | 4,505.7 | 4,248.3 | 3,758.9 | 3,323.4 | 2,631.5 | 2,251.3 | 1,843.7 | 1,423.2 |
| - |
| Net debt | 1,001.0 | 1,074.2 | 2,094.4 | 2,267.2 | 814.5 | 570.2 | 1,509.3 | (372.8) | 123.6 | 31.4 | (841.3) | (504.2) | (903.6) | (1,032.9) | (548.7) | - | - |
| Working Capital | 1,008.4 | 815.8 | 1,267.8 | 1,471.1 | 1,598.0 | 1,038.1 | 1,410.9 | 1,070.0 | 1,141.5 | 1,542.2 | 2,151.9 | 1,865.0 | 1,011.6 | 1,522.5 | 1,173.2 | - | - |
| Book Value | 3,640.8 | 4,549.5 | 6,546.2 | 6,060.1 | 5,815.7 | 5,714.7 | 5,854.3 | 4,428.4 | 4,291.7 | 4,469.3 | 4,213.1 | 3,722.5 | 3,313.0 | 2,625.9 | 2,245.1 | 1,843.7 | 1,423.2 |
| Tangible Book Value | (1,857.7) | (1,113.6) | 951.3 | (2,518.7) | (481.7) | (382.9) | 485.5 | 1,085.6 | 889.5 | 1,002.7 | 1,972.4 | 1,468.4 | 1,181.2 | 1,696.1 | 1,321.1 | - | - |
| 1,235.4 |
| 1,245.0 |
| 862.4 |
| 893.3 |
| 837.0 |
| 1,024.8 |
| 1,655.9 |
| 619.2 |
| 631.1 |
| 998.2 |
| 674.5 |
| 886.7 |
| 634.9 |
| 662.7 |
| 670.8 |
| 1,029.2 |
| 774.2 |
| 758.3 |
| 674.6 |
| 736.5 |
| 460.9 |
| 559.7 |
| 443.7 |
| 460.9 |
| 553.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,371.9 | 1,552.9 | 1,235.4 | 1,293.3 | 1,204.6 | 1,299.7 | 1,144.8 | 1,208.7 | 1,033.5 | 1,142.2 | 926.6 | 1,092.1 | 1,223.3 | 1,211.1 | 1,140.5 | 1,235.4 | 1,245.0 | 862.4 | 893.3 | 837.0 | 1,024.8 | 1,655.9 | 619.2 | 631.1 | 998.2 | 674.5 | 886.7 | 634.9 | 662.7 | 670.8 | 1,029.2 | 774.2 | 758.3 | 674.6 | 736.5 | 460.9 | 559.7 | 443.7 | 460.9 | 553.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,555.6 | 3,059.8 | 2,989.1 | 3,047.2 | 2,895.5 | 2,912.5 | 2,845.5 | 3,774.2 | 3,772.5 | 3,676.5 | 3,558.8 | 3,558.7 | 3,518.7 | 3,439.9 | 3,405.4 | 3,302.9 | 2,992.8 | 3,167.3 | 3,301.6 | 3,265.3 | 3,153.7 | 3,178.6 | 3,056.1 | 2,840.2 | 2,779.2 | 2,747.2 | 2,681.9 | 2,513.9 | 3,463.7 | 3,421.2 | 3,293.5 | 2,102.5 | 2,086.3 | 2,058.0 | 2,092.9 | 2,548.7 | 2,415.1 | 2,424.4 | - | 2,679.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 287.1 | 144.0 | 134.8 | 130.2 | 168.2 | 136.9 | 155.9 | 154.7 | 189.5 | 156.5 | 205.0 | 172.9 | 165.8 | 156.7 | 176.1 | 153.0 | 134.2 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,214.6 | 4,756.7 | 4,359.3 | 4,470.7 | 4,444.2 | 4,947.0 | 4,895.6 | 5,137.6 | 4,995.5 | 4,975.3 | 4,690.4 | 4,823.7 | 4,907.9 | 4,807.7 | 4,722.0 | 4,691.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 787.3 | - | - | - | - | - | - | - | - | - | - | 1,154.3 | 1,189.1 | 1,231.9 | 979.7 | 939.5 | 908.7 | 895.1 | 990.6 | 947.3 | 970.3 | - | 1,057.1 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 303.1 | 307.2 | 311.9 | 303.3 | 293.6 | 293.1 | 315.6 | 366.2 | 341.4 | 353.3 | 357.0 | 378.4 | 367.2 | 356.8 | 346.7 | 326.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,763.3 | 4,793.6 | 4,780.8 | 4,820.2 | 4,726.9 | 4,683.4 | 4,788.2 | 7,404.9 | 7,404.4 | 7,421.4 | 7,343.5 | 7,414.6 | 7,365.9 | 7,341.1 | 7,184.7 | 7,492.0 | 7,350.5 | 5,639.1 | ||||||||||||||||||||||
| Intangible Assets | 640.0 | 683.6 | 717.7 | 771.1 | 774.6 | 795.3 | 874.9 | 1,156.6 | 1,209.2 | 1,268.3 | 1,271.9 | 1,354.7 | 1,379.9 | 1,412.0 | 1,394.1 | 1,553.3 | 1,618.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 306.6 | 297.7 | 289.1 | 304.0 | 281.6 | 287.7 | 303.9 | 383.9 | 393.0 | 405.7 | 414.4 | 437.4 | 446.6 | 466.3 | 476.9 | 556.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 290.9 | 315.5 | 325.8 | 277.9 | 230.0 | 208.0 | 195.4 | 101.7 | 58.4 | 46.5 | 53.1 | 28.6 | 30.6 | 29.8 | 31.5 | 68.4 | 102.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 6,424.0 | 6,550.6 | 6,581.3 | 6,638.9 | 6,472.9 | 6,370.7 | 6,547.8 | 9,544.5 | 9,560.7 | 9,623.6 | 9,569.7 | 9,734.5 | 9,727.5 | 9,753.6 | 9,591.7 | 10,165.4 | 10,103.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,941.7 | 11,614.5 | 11,252.5 | 11,412.8 | 11,210.7 | 11,610.8 | 11,759.0 | 15,048.3 | 14,897.6 | 14,952.2 | 14,617.1 | 14,936.7 | 15,002.6 | 14,918.2 | 14,660.4 | 15,183.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,484.5 | 1,262.9 | 1,261.5 | 1,125.3 | 991.7 | 985.0 | 1,029.1 | 1,262.8 | 1,162.1 | 1,114.8 | 1,143.8 | 1,091.2 | 967.8 | 929.7 | 966.8 | 921.4 | 816.8 | 1,061.8 | 914.4 | 999.5 | 1,049.2 | 1,030.3 | 1,032.8 | 1,072.6 | 885.0 | 828.5 | 895.4 | 776.2 | 1,072.1 | 964.3 | 947.2 | 683.6 | 553.7 | 468.1 | 502.8 | 566.9 | 487.8 | 421.2 | - | 510.7 |
| Short Term Debt | - | - | - | 0.0 | 0.0 | 818.5 | 870.4 | 824.1 | 837.3 | 52.4 | 51.8 | 55.7 | 51.7 | 51.6 | 50.4 | 52.9 | 53.4 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 120.4 | 111.7 | 111.0 | 110.0 | 110.0 | 114.3 | 120.0 | 147.7 | 150.3 | 152.5 | 152.1 | 152.9 | 152.4 | 152.4 | 150.2 | 162.8 | ||||||||||||||||||||||||
| Accrued Expenses | 1,106.4 | 1,042.2 | 1,037.8 | 977.7 | 910.8 | 1,012.2 | 1,087.8 | 1,303.2 | 1,204.3 | 1,375.6 | 1,301.6 | 1,238.5 | 1,316.4 | 1,370.6 | 1,441.8 | 1,955.3 | 1,486.6 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,636.9 | 3,577.7 | 3,350.9 | 3,205.3 | 2,959.5 | 3,943.1 | 4,079.7 | 4,504.3 | 4,273.3 | 3,644.5 | 3,422.6 | 3,300.0 | 3,211.4 | 3,241.3 | 3,250.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,084.2 | 2,486.0 | 2,236.5 | 2,508.7 | 2,633.6 | 1,717.3 | 1,348.6 | 2,091.5 | 2,164.8 | 2,834.9 | 2,813.5 | 3,145.5 | 3,402.5 | 3,434.3 | 3,357.3 | 3,196.4 | 3,073.1 | 1,676.9 | 3,425.9 | 1,797.1 | 2,155.2 | 3,099.5 | 1,414.9 | 1,201.2 | 1,025.2 | 2,841.5 | 2,669.0 | 2,144.2 | 2,336.5 | 2,511.8 | 2,587.9 | 235.0 | 282.0 | 334.9 | 387.0 | 584.4 | 530.0 | 621.9 | - | 646.4 |
| Operating Lease Liabilities Non-Current | 353.4 | 361.9 | 362.4 | 385.6 | 371.6 | 384.0 | 407.8 | 482.3 | 501.1 | 522.7 | 543.2 | 570.3 | 586.8 | 607.7 | 607.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 139.8 | 147.6 | 151.8 | 150.9 | 144.0 | 143.0 | 116.7 | 147.0 | 150.4 | 153.9 | 221.2 | 289.0 | 302.0 | 297.7 | 269.1 | 211.3 | 211.9 | |||||||||||||||||||||||
| Pension Obligations | 246.8 | 269.9 | 272.1 | 266.7 | 275.2 | 285.4 | 298.2 | 268.2 | 270.6 | 276.3 | 258.5 | 288.5 | 285.6 | 293.1 | 271.3 | 366.8 | 404.4 | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 5,020.3 | 3,495.6 | 3,235.0 | 3,467.9 | 3,556.5 | 2,646.2 | 2,291.8 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Total Liabilities | 8,657.2 | 8,166.3 | 7,604.6 | 7,581.6 | 7,337.5 | 7,383.9 | 7,191.7 | 8,371.9 | 8,219.1 | 8,217.4 | 8,017.0 | 8,364.3 | 8,574.6 | 8,684.6 | 8,556.0 | 9,061.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 118.2 | 117.6 | 119.1 | 119.7 | 120.4 | 122.9 | 124.1 | 124.3 | 125.2 | 125.6 | 126.0 | 125.9 | 126.8 | 126.7 | 127.4 | 128.9 | 129.2 | 129.7 | 130.2 | 130.0 | 130.2 | 130.0 | 133.0 | 132.9 | 135.8 | 136.4 | 140.4 | 142.2 | 141.9 | 141.7 | 141.6 | 120.4 | 120.3 | 120.5 | 121.2 | 123.2 | 122.1 | 122.8 | - | 124.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 963.2 | 1,334.0 | 1,525.8 | 1,660.2 | 1,824.4 | 2,179.5 | 2,366.8 | 4,557.2 | 4,576.4 | 4,604.9 | 4,542.9 | 4,460.7 | 4,393.4 | 4,230.9 | 4,225.8 | 4,069.7 | 4,087.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (715.7) | (686.1) | (710.4) | (657.6) | (780.0) | (832.2) | (699.5) | (806.4) | (811.2) | (781.6) | (858.0) | (772.4) | (838.0) | (845.9) | (975.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | (8.4) | 4.3 | 7.1 | 9.2 | 8.7 | 21.6 | 17.8 | 59.6 | 54.3 | 56.6 | 53.9 | 50.7 | 48.4 | 49.5 | 44.3 | 44.5 | 30.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,292.9 | 3,443.9 | 3,640.8 | 3,822.0 | 3,864.4 | 4,205.4 | 4,549.5 | 6,616.8 | 6,624.1 | 6,678.3 | 6,546.2 | 6,521.7 | 6,379.6 | 6,184.1 | 6,060.1 | 6,077.4 | ||||||||||||||||||||||||
| Total Equity | 3,284.5 | 3,448.2 | 3,647.9 | 3,831.3 | 3,873.2 | 4,227.0 | 4,567.3 | 6,676.4 | 6,678.5 | 6,734.9 | 6,600.1 | 6,572.4 | 6,428.0 | 6,233.6 | 6,104.4 | 6,122.0 | 6,099.9 | 5,855.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,084.2 | 2,486.0 | 2,236.5 | 2,508.7 | 2,633.6 | 2,535.8 | 2,219.0 | 2,915.5 | 3,002.1 | 2,887.3 | 2,865.2 | 3,201.3 | 3,454.2 | 3,486.0 | 3,407.7 | 3,249.3 | 3,126.5 | 1,676.9 | 3,479.7 | 1,797.1 | 2,155.2 | 3,099.5 | 1,414.9 | 1,201.2 | 1,025.2 | 2,841.5 | 2,669.0 | 2,144.2 | 2,336.5 | 2,511.8 | 2,587.9 | 235.0 | 282.0 | 334.9 | 387.0 | 584.4 | 530.0 | 621.9 | - | 646.4 |
| Net debt | 2,712.3 | 933.1 | 1,001.0 | 1,215.4 | 1,429.0 | 1,236.2 | 1,074.2 | 1,706.9 | 1,968.6 | 1,745.1 | 1,938.7 | 2,109.1 | 2,230.9 | 2,274.9 | 2,267.2 | 2,013.9 | 1,881.4 | 814.5 | ||||||||||||||||||||||
| Working Capital | 1,577.6 | 1,179.0 | 1,008.4 | 1,265.4 | 1,484.7 | 1,003.9 | 815.8 | 633.4 | 722.1 | 1,330.7 | 1,267.8 | 1,523.8 | 1,696.5 | 1,566.5 | 1,471.1 | 926.6 | 1,246.4 | |||||||||||||||||||||||
| Book Value | 3,292.9 | 3,443.9 | 3,640.8 | 3,822.0 | 3,864.4 | 4,205.4 | 4,549.5 | 6,616.8 | 6,624.1 | 6,678.3 | 6,546.2 | 6,521.7 | 6,379.6 | 6,184.1 | 6,060.1 | 6,077.4 | 6,069.9 | 5,815.7 | ||||||||||||||||||||||
| Tangible Book Value | (2,110.4) | (2,033.4) | (1,857.7) | (1,769.3) | (1,637.1) | (1,273.3) | (1,113.6) | (1,944.7) | (1,989.5) | (2,011.5) | (2,069.2) | (2,247.5) | (2,366.1) | (2,568.9) | (2,518.7) | (2,967.9) | (2,899.5) | |||||||||||||||||||||||
| 162.4 |
| 431.6 |
| 144.2 |
| 433.8 |
| 332.4 |
| 699.2 |
| 639.5 |
| 695.8 |
| 127.3 |
| 129.0 |
| 171.1 |
| 188.0 |
| 200.6 |
| 193.6 |
| 119.5 |
| 95.6 |
| 88.5 |
| 94.0 |
| 113.1 |
| 98.0 |
| 104.4 |
| - |
| 82.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,372.0 |
| 4,539.6 |
| 5,077.9 |
| 4,786.9 |
| 4,612.3 |
| 5,166.9 |
| 4,378.6 |
| 4,111.8 |
| 4,475.9 |
| 4,846.5 |
| 4,898.9 |
| 4,556.6 |
| 4,476.0 |
| 4,457.3 |
| 4,547.0 |
| 2,996.2 |
| 2,940.2 |
| 2,821.1 |
| 2,923.4 |
| 3,122.7 |
| 3,072.8 |
| 3,112.3 |
| - |
| 3,473.8 |
| 467.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 683.2 |
| 684.7 |
| 657.8 |
| 629.8 |
| 610.3 |
| 592.6 |
| 580.7 |
| 609.4 |
| 603.8 |
| 609.3 |
| - |
| 635.8 |
| 328.6 |
| 319.4 |
| 360.2 |
| 318.0 |
| 346.6 |
| 330.5 |
| 308.7 |
| 308.1 |
| 305.3 |
| 268.8 |
| 256.5 |
| 257.9 |
| 471.1 |
| 504.4 |
| 574.0 |
| 349.9 |
| 329.1 |
| 316.1 |
| 314.4 |
| 381.2 |
| 343.6 |
| 361.0 |
| - |
| 421.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,235.5 |
| 5,808.5 |
| 5,616.8 |
| 5,596.2 |
| 5,437.4 |
| 5,432.5 |
| 5,370.7 |
| 4,774.8 |
| 4,771.1 |
| 4,795.9 |
| 5,955.0 |
| 5,916.8 |
| 5,720.9 |
| 3,009.8 |
| 2,900.8 |
| 2,862.4 |
| 2,822.0 |
| 3,048.8 |
| 3,054.8 |
| 3,059.3 |
| - |
| 3,033.8 |
| 658.3 |
| 1,684.7 |
| 715.6 |
| 676.0 |
| 689.8 |
| 645.5 |
| 665.1 |
| 694.1 |
| 533.6 |
| 552.0 |
| 573.0 |
| 680.7 |
| 745.9 |
| 921.0 |
| 332.9 |
| 310.4 |
| 319.8 |
| 318.3 |
| 353.4 |
| 342.4 |
| 345.8 |
| - |
| 383.0 |
| 563.1 |
| 576.9 |
| 654.4 |
| 583.0 |
| 718.2 |
| 731.8 |
| 760.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 211.0 |
| 147.2 |
| 158.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 374.1 |
| - |
| - |
| - |
| - |
| 7,495.4 |
| 10,123.9 |
| 7,662.7 |
| 7,652.8 |
| 7,637.3 |
| 7,513.3 |
| 7,042.8 |
| 6,860.1 |
| 7,830.6 |
| 7,789.9 |
| 7,831.4 |
| 7,604.7 |
| 7,640.2 |
| 7,570.8 |
| 4,034.8 |
| 3,975.4 |
| 3,948.8 |
| 3,872.2 |
| 4,282.0 |
| 4,300.4 |
| 737.5 |
| - |
| 647.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,804.1 |
| 12,354.4 |
| 15,562.1 |
| 12,767.6 |
| 12,611.8 |
| 13,134.6 |
| 12,200.6 |
| 11,462.7 |
| 11,641.3 |
| 12,945.8 |
| 12,945.3 |
| 12,645.8 |
| 12,551.8 |
| 12,601.9 |
| 12,691.8 |
| 7,380.9 |
| 7,244.8 |
| 7,086.0 |
| 7,110.0 |
| 7,785.9 |
| 7,716.8 |
| 7,615.9 |
| - |
| 7,959.1 |
| 53.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.9 |
| 164.3 |
| 176.3 |
| 164.6 |
| 152.4 |
| 155.9 |
| 176.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,249.9 |
| 1,727.2 |
| 1,193.8 |
| 1,228.9 |
| 1,178.6 |
| 1,162.9 |
| 1,384.4 |
| 1,673.3 |
| 1,177.6 |
| 994.1 |
| 1,167.0 |
| 1,455.3 |
| 1,431.0 |
| 1,472.9 |
| 939.7 |
| 886.2 |
| 872.9 |
| 834.0 |
| 1,091.0 |
| 1,054.2 |
| 1,033.9 |
| - |
| 1,167.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,764.7 |
| 3,125.6 |
| 2,941.6 |
| 3,402.8 |
| 2,888.7 |
| 2,728.5 |
| 2,624.9 |
| 2,831.6 |
| 3,073.7 |
| 3,289.4 |
| 3,188.2 |
| 3,094.7 |
| 3,145.7 |
| 3,096.2 |
| 2,983.2 |
| 3,063.1 |
| 1,926.2 |
| 1,839.8 |
| 1,733.2 |
| 1,749.7 |
| 1,981.2 |
| 1,918.4 |
| 1,785.0 |
| - |
| 2,092.6 |
| 688.6 |
| 706.3 |
| 735.2 |
| 784.0 |
| 735.3 |
| 769.4 |
| 792.1 |
| 804.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 178.2 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 568.2 |
| 555.2 |
| 578.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,704.1 |
| 6,498.7 |
| 9,518.3 |
| 6,624.3 |
| 6,726.8 |
| 7,521.6 |
| 6,138.4 |
| 5,694.1 |
| 5,533.1 |
| 7,390.3 |
| 7,104.2 |
| 6,701.4 |
| 6,498.9 |
| 6,576.4 |
| 6,730.0 |
| 2,893.5 |
| 2,959.8 |
| 2,911.7 |
| 2,974.3 |
| 3,429.5 |
| 3,277.8 |
| 3,245.6 |
| - |
| 3,559.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,137.1 |
| 1,149.8 |
| 1,142.0 |
| - |
| 1,135.9 |
| 4,020.6 |
| 4,125.5 |
| 4,249.4 |
| 4,028.1 |
| 3,808.7 |
| 4,145.8 |
| 3,939.2 |
| 4,053.6 |
| 3,620.9 |
| 3,796.9 |
| 3,810.0 |
| 3,880.9 |
| 3,755.7 |
| 3,728.5 |
| 3,721.7 |
| 3,665.0 |
| 3,612.0 |
| 3,621.5 |
| 3,496.2 |
| 3,554.3 |
| 3,511.2 |
| - |
| 3,513.9 |
| (788.4) |
| (787.7) |
| (933.1) |
| (868.6) |
| (877.5) |
| (911.7) |
| (946.3) |
| (880.2) |
| (916.8) |
| (763.6) |
| (860.3) |
| (856.6) |
| (806.7) |
| (728.2) |
| (617.1) |
| (629.0) |
| (653.5) |
| (783.4) |
| (835.0) |
| (878.9) |
| (464.8) |
| (450.2) |
| (470.5) |
| - |
| (421.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.0 |
| 35.3 |
| 43.9 |
| 49.2 |
| 51.2 |
| 57.7 |
| 54.0 |
| 48.1 |
| 89.7 |
| 87.9 |
| 90.0 |
| 87.7 |
| 88.9 |
| 92.6 |
| 59.0 |
| 59.3 |
| 59.6 |
| 65.5 |
| 64.7 |
| 63.0 |
| 64.8 |
| - |
| 46.5 |
| 6,069.9 |
| 5,815.7 |
| 6,008.4 |
| 6,099.5 |
| 5,835.8 |
| 5,561.8 |
| 6,004.4 |
| 5,714.7 |
| 6,060.1 |
| 5,465.9 |
| 5,753.1 |
| 5,854.3 |
| 5,965.2 |
| 5,936.6 |
| 5,869.1 |
| 4,428.4 |
| 4,225.7 |
| 4,114.6 |
| 4,070.2 |
| 4,291.7 |
| 4,376.0 |
| 4,305.5 |
| - |
| 4,353.0 |
| 6,043.7 |
| 6,143.4 |
| 5,885.0 |
| 5,613.0 |
| 6,062.2 |
| 5,768.7 |
| 6,108.1 |
| 5,555.6 |
| 5,841.0 |
| 5,944.4 |
| 6,052.9 |
| 6,025.5 |
| 5,961.7 |
| 4,487.4 |
| 4,284.9 |
| 4,174.3 |
| 4,135.7 |
| 4,356.5 |
| 4,439.0 |
| 4,370.3 |
| - |
| 4,399.5 |
| 2,586.4 |
| 960.1 |
| 1,130.4 |
| 1,443.6 |
| 795.7 |
| 570.2 |
| 27.0 |
| 2,167.0 |
| 1,782.3 |
| 1,509.3 |
| 1,673.8 |
| 1,841.0 |
| 1,558.7 |
| (539.2) |
| (476.3) |
| (339.7) |
| (349.5) |
| 123.6 |
| (29.7) |
| 178.2 |
| - |
| 92.8 |
| 1,598.0 |
| 1,675.1 |
| 1,898.2 |
| 1,883.8 |
| 2,542.0 |
| 1,547.0 |
| 1,038.1 |
| 1,186.5 |
| 1,658.3 |
| 1,804.1 |
| 1,410.9 |
| 1,379.9 |
| 1,474.0 |
| 1,483.9 |
| 1,070.0 |
| 1,100.4 |
| 1,087.9 |
| 1,173.7 |
| 1,141.5 |
| 1,154.4 |
| 1,327.3 |
| - |
| 1,381.2 |
| 6,008.4 |
| 6,099.5 |
| 5,835.8 |
| 5,561.8 |
| 6,004.4 |
| 5,714.7 |
| 6,060.1 |
| 5,465.9 |
| 5,753.1 |
| 5,854.3 |
| 5,965.2 |
| 5,936.6 |
| 5,869.1 |
| 4,428.4 |
| 4,225.7 |
| 4,114.6 |
| 4,070.2 |
| 4,291.7 |
| 4,376.0 |
| 4,305.5 |
| - |
| 4,353.0 |
| (481.7) |
| (2,911.8) |
| (424.6) |
| (457.0) |
| (724.2) |
| (78.5) |
| (382.9) |
| (4.8) |
| 157.4 |
| 430.0 |
| 485.5 |
| (670.5) |
| (726.2) |
| (772.8) |
| 1,085.6 |
| 1,014.4 |
| 932.5 |
| 930.0 |
| 889.5 |
| 978.9 |
| 900.5 |
| - |
| 936.2 |