| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 1,391.9 | 2,412.9 | 1,506.3 | 881.5 | 591.4 | 1,057.8 | 637.3 | 309.6 | 386.0 | 366.0 | 988.8 | 684.0 | 636.5 | 387.2 | 82.1 | 44.8 | 15.6 | 24.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 75.8 | - | - | |
| Cash And Short Term Investments | 1,391.9 | 2,412.9 | 1,506.3 | 881.5 | 591.4 | 1,057.8 | 637.3 | 309.6 | 386.0 | 366.0 | 988.8 | 684.0 | 636.5 | 387.2 | 157.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 830.7 | 716.8 | 705.8 | 651.5 | 563.4 | 396.5 | 356.0 | 263.8 | 224.1 | 234.2 | 209.7 | 186.4 | 124.8 | 75.5 | 34.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 417.0 | 480.4 | 597.0 | 714.1 | 1,072.7 | 95.4 | 78.6 | 53.0 | 43.2 | 34.1 | 19.5 | 30.0 | 28.7 | 26.5 | 3.9 | 5.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 195.5 | 186.8 | 250.0 | 211.3 | 139.6 | 109.3 | 73.6 | 24.9 | 15.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 122.1 | 77.9 | 102.8 | 90.8 | 100.3 | 26.9 | 45.7 | 40.6 | 24.4 | 22.4 | 21.8 | 25.1 | 21.0 | 15.9 | 5.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 4,328.4 | 6,077.6 | 5,108.0 | 5,693.3 | 6,018.9 | 1,848.5 | 1,573.9 | 1,563.0 | 1,540.4 | 1,993.5 | 1,150.9 | 1,333.0 | 544.4 | 427.1 | 0.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 5,358.3 | 6,108.6 | 5,712.9 | 5,724.3 | 6,049.9 | 2,094.8 | 1,607.3 | 1,596.4 | 1,581.0 | 2,029.6 | 1,188.4 | 1,342.4 | 550.0 | 456.8 | 0.0 | - | ||
| (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 | 1,844.3 | 1,391.9 | 1,326.1 | 1,189.9 | 1,861.9 | 2,412.9 | 2,218.1 | 1,355.8 | 1,443.4 | 1,506.3 | 1,335.7 | 1,282.3 | 1,167.9 | 881.5 | 839.4 | |||||||||||||||||||||||||
| - |
| 44.8 |
| 15.6 |
| 24.9 |
| 22.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 152.5 | 177.4 | 185.5 | 91.9 | 131.4 | 62.4 | 39.4 | 25.0 | 23.2 | 24.5 | 20.7 | 12.8 | 7.2 | 7.4 | 1.7 | 1.9 | - | - |
| Other Current Assets | 324.0 | 261.5 | 320.8 | 267.2 | 252.4 | 152.5 | 78.9 | 67.6 | 76.7 | 29.3 | 19.0 | 21.3 | 33.8 | 19.1 | 1.3 | 0.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,166.0 | 4,629.0 | 3,435.4 | 2,606.1 | 2,611.3 | 2,839.6 | 1,630.3 | 1,234.0 | 968.3 | 748.1 | 1,257.7 | 1,015.8 | 864.6 | 551.6 | 199.1 | 74.5 | - | - |
| 8.1 |
| 6.9 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 67.6 | 55.3 | 49.6 | 41.2 | 32.1 | 23.7 | 15.2 | 10.6 | 7.8 | 6.6 | 6.2 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 127.9 | 131.5 | 200.4 | 170.1 | 107.5 | 85.6 | 58.4 | 14.2 | 7.3 | 1.6 | 0.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,829.3 | 1,716.3 | 1,753.1 | 1,692.7 | 1,827.6 | 958.3 | 920.0 | 927.6 | 947.5 | 893.8 | 657.1 | 702.7 | 450.5 | 442.6 | 38.2 | 38.2 | - | - |
| Intangible Assets | 4,429.5 | 4,755.7 | 5,418.0 | 5,794.4 | 7,152.3 | 2,195.1 | 2,441.0 | 2,731.3 | 2,979.1 | 3,012.0 | 1,185.6 | 1,437.4 | 812.4 | 870.0 | 14.6 | 22.0 | - | - |
| Operating Lease Right Of Use Assets | 58.9 | 53.6 | 65.3 | 73.3 | 86.6 | 129.2 | 139.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 869.1 | 560.2 | 477.8 | 376.2 | 311.1 | 254.9 | 221.4 | 57.9 | 34.6 | 15.1 | 130.1 | 75.5 | 74.6 | 74.9 | 0.0 | - | - | - |
| Other Non-Current Assets | 99.0 | 114.5 | 67.5 | 55.1 | 40.8 | 25.7 | 47.9 | 42.7 | 16.4 | 14.1 | 9.3 | 15.9 | 7.3 | 3.7 | 0.1 | 0.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,659.3 | 12,012.3 | 11,393.4 | 10,835.3 | 12,298.6 | 6,535.9 | 5,538.9 | 5,203.5 | 5,123.7 | 4,800.2 | 3,332.6 | 3,339.0 | 2,238.2 | 1,966.5 | 253.6 | 135.7 | - | - |
| 3.0 |
| - |
| - |
| Short Term Debt | 1,029.9 | 31.0 | 605.0 | 31.0 | 31.0 | 246.3 | 33.4 | 33.4 | 40.6 | 36.1 | 37.6 | 9.4 | 5.6 | 29.7 | 0.0 | - | - | - |
| Deferred Revenue Current | - | - | 0.0 | 0.5 | 2.1 | 2.5 | 4.7 | 5.4 | 8.6 | 1.1 | 1.4 | 1.1 | 1.1 | 1.1 | 1.1 | 1.3 | - | - |
| Operating Lease Liabilities Current | 14.3 | 14.3 | 19.0 | 15.6 | 15.4 | 14.5 | 12.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,034.2 | 910.9 | 793.9 | 803.3 | 666.3 | 352.7 | 269.7 | 264.9 | 198.8 | 193.3 | 164.1 | 164.1 | 119.7 | 104.7 | 34.8 | 23.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,242.5 | 1,038.6 | 1,536.7 | 933.2 | 809.3 | 653.7 | 364.5 | 345.5 | 293.9 | 257.4 | 226.6 | 216.8 | 204.0 | 191.5 | 52.9 | 59.9 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 50.9 | 38.9 | 59.2 | 71.8 | 87.2 | 140.0 | 151.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | 0.0 | 0.5 | 2.3 | 4.9 | 9.6 | 16.1 | 2.6 | 3.7 | 4.5 | 5.7 | 6.8 | 7.9 | 9.1 | - | - |
| Deferred Tax Liabilities | 594.5 | 676.7 | 847.7 | 944.3 | 1,300.5 | 130.4 | 224.1 | 309.1 | 383.5 | 556.7 | 283.5 | 375.1 | 168.5 | 178.4 | 0.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 124.5 | 86.6 | 104.8 | 106.8 | 117.0 | 101.1 | 109.4 | 218.9 | 176.6 | 112.6 | 69.3 | 38.4 | 20.0 | 6.6 | 0.0 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,340.8 | 7,918.5 | 7,656.4 | 7,749.5 | 8,333.4 | 2,876.2 | 2,427.9 | 2,446.1 | 2,410.6 | 2,922.9 | 1,734.0 | 1,967.7 | 942.7 | 845.2 | 60.8 | 105.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 646.2 | 1,127.3 | 878.7 | 733.6 | 830.2 | 1,159.9 | 1,067.8 | 841.1 | 918.0 | 528.9 | 302.7 | 34.7 | 18.5 | (61.3) | (349.9) | (474.9) | - | - |
| Accumulated Other Comprehensive Income | (568.6) | (947.7) | (842.1) | (1,125.5) | (400.4) | (134.4) | (223.4) | (197.8) | (140.9) | (317.3) | (267.5) | (122.1) | 56.2 | 31.0 | (0.0) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.0 | - | - | - | - | - |
| Total Stockholders Equity | 4,318.6 | 4,093.8 | 3,737.0 | 3,085.7 | 3,965.2 | 3,659.7 | 3,111.0 | 2,757.4 | 2,713.1 | 1,877.3 | 1,598.6 | 1,371.1 | 1,295.5 | 1,121.3 | 192.8 | 30.6 | (72.8) | (92.9) |
| Total Equity | 4,318.6 | 4,093.8 | 3,737.0 | 3,085.7 | 3,965.2 | 3,659.7 | 3,111.0 | 2,757.4 | 2,713.1 | 1,877.3 | 1,598.6 | 1,371.2 | 1,295.5 | 1,121.3 | 192.8 | 30.6 | (72.8) | (92.9) |
| - |
| - |
| Net debt | 3,966.4 | 3,695.8 | 4,206.6 | 4,842.9 | 5,458.5 | 1,037.1 | 969.9 | 1,286.8 | 1,195.0 | 1,663.7 | 199.7 | 658.4 | (86.5) | 69.6 | (157.9) | - | - | - |
| Working Capital | 1,923.5 | 3,590.5 | 1,898.7 | 1,672.9 | 1,802.0 | 2,185.8 | 1,265.8 | 888.5 | 674.3 | 490.7 | 1,031.0 | 799.0 | 660.6 | 360.0 | 146.3 | 14.5 | - | - |
| Book Value | 4,318.6 | 4,093.8 | 3,737.0 | 3,085.7 | 3,965.2 | 3,659.7 | 3,111.0 | 2,757.4 | 2,713.1 | 1,877.3 | 1,598.6 | 1,371.1 | 1,295.5 | 1,121.3 | 192.8 | 30.6 | (72.8) | (92.9) |
| Tangible Book Value | (1,940.3) | (2,378.3) | (3,434.2) | (4,401.4) | (5,014.7) | 506.4 | (250.0) | (901.5) | (1,213.6) | (2,028.5) | (244.1) | (769.0) | 32.7 | (191.3) | 140.0 | (29.7) | - | - |
| 711.3 |
| 490.8 |
| 591.4 |
| 671.8 |
| 891.4 |
| 2,097.5 |
| 1,057.8 |
| 741.9 |
| 786.1 |
| 701.6 |
| 637.3 |
| 795.2 |
| 637.7 |
| 547.5 |
| 309.6 |
| 499.0 |
| 485.1 |
| 453.2 |
| 386.0 |
| 252.6 |
| 239.2 |
| 347.0 |
| 366.0 |
| 366.6 |
| 868.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,844.3 | 1,391.9 | 1,326.1 | 1,189.9 | 1,861.9 | 2,412.9 | 2,218.1 | 1,355.8 | 1,443.4 | 1,506.3 | 1,335.7 | 1,282.3 | 1,167.9 | 881.5 | 839.4 | 711.3 | 490.8 | 591.4 | 671.8 | 891.4 | 2,097.5 | 1,057.8 | 741.9 | 786.1 | 701.6 | 637.3 | 795.2 | 637.7 | 547.5 | 309.6 | 499.0 | 485.1 | 453.2 | 386.0 | 252.6 | 239.2 | 347.0 | 366.0 | 366.6 | 868.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 836.3 | 830.7 | 764.4 | 714.0 | 653.0 | 716.8 | 723.6 | 698.0 | 707.1 | 705.8 | 627.8 | 610.4 | 623.9 | 651.5 | 601.2 | 594.0 | 572.4 | 563.4 | 499.0 | 506.7 | 414.0 | 396.5 | 361.7 | 351.9 | 317.3 | 356.0 | 267.0 | 311.2 | 320.5 | 263.8 | 279.4 | 278.4 | 281.4 | 224.1 | 258.6 | 238.8 | 243.0 | 234.2 | 238.1 | 231.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 437.5 | 417.0 | 483.1 | 505.0 | 492.8 | 480.4 | 539.3 | 542.6 | 577.3 | 597.0 | 611.8 | 657.2 | 674.8 | 714.1 | 728.1 | 861.7 | 985.5 | 1,072.7 | 1,137.9 | 1,251.3 | 115.5 | 95.4 | 91.4 | 92.5 | 85.6 | 78.6 | 71.1 | 69.0 | 60.7 | 53.0 | 43.4 | 46.2 | 46.4 | 43.2 | 41.3 | 39.7 | 37.7 | 34.1 | 32.4 | 33.3 |
| Prepaid Expenses | 149.7 | 152.5 | 146.9 | 164.0 | 150.3 | 177.4 | 155.1 | 134.4 | 122.6 | 185.5 | 110.0 | 107.5 | 72.8 | 91.9 | 92.9 | 108.3 | 117.4 | |||||||||||||||||||||||
| Other Current Assets | 285.3 | 323.9 | 315.4 | 297.6 | 259.8 | 261.5 | 354.2 | 325.9 | 314.5 | 320.8 | 310.4 | 272.5 | 245.2 | 267.2 | 250.0 | 255.5 | 243.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,583.1 | 4,166.0 | 3,755.9 | 3,350.4 | 4,127.8 | 4,629.0 | 4,390.4 | 3,681.7 | 3,539.9 | 3,435.4 | 3,245.8 | 3,009.9 | 2,784.7 | 2,606.1 | 2,571.5 | 2,590.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 193.9 | 195.5 | 191.4 | 186.5 | 185.0 | 186.8 | 182.3 | 179.8 | 163.6 | 250.0 | 244.5 | 231.6 | 219.8 | 211.3 | 199.8 | 174.3 | 154.7 | 139.6 | 129.6 | 120.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,805.0 | 1,829.3 | 1,827.5 | 1,844.0 | 1,760.0 | 1,716.3 | 1,804.6 | 1,735.9 | 1,739.5 | 1,753.1 | 1,705.3 | 1,742.7 | 1,723.4 | 1,692.7 | 1,592.6 | 1,687.6 | 1,782.4 | 1,827.6 | ||||||||||||||||||||||
| Intangible Assets | 4,203.8 | 4,429.5 | 4,565.7 | 4,769.0 | 4,718.2 | 4,755.7 | 5,144.2 | 5,079.5 | 5,235.5 | 5,418.0 | 5,417.9 | 5,705.8 | 5,764.2 | 5,794.4 | 5,570.4 | 6,238.0 | 6,783.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 55.8 | 58.9 | 61.2 | 63.1 | 49.2 | 53.6 | 77.2 | 73.1 | 61.6 | 65.3 | 65.0 | 69.0 | 75.5 | 73.3 | 73.7 | 78.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 907.0 | 869.1 | 846.2 | 602.9 | 575.1 | 560.2 | 583.2 | 545.2 | 507.7 | 477.8 | 464.4 | 430.1 | 399.1 | 376.2 | 315.0 | 320.6 | 314.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 94.7 | 99.0 | 103.1 | 121.3 | 116.5 | 114.5 | 75.2 | 71.4 | 70.8 | 67.5 | 76.1 | 66.0 | 64.1 | 55.1 | 35.2 | 34.6 | 35.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,859.6 | 11,659.3 | 11,356.5 | 10,944.1 | 11,534.7 | 12,012.3 | 12,255.7 | 11,361.9 | 11,327.1 | 11,393.4 | 11,204.1 | 11,260.5 | 11,047.1 | 10,835.3 | 10,384.7 | 11,200.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 100.0 | 122.1 | 152.2 | 89.4 | 95.9 | 77.9 | 85.4 | 97.1 | 81.0 | 102.8 | 109.9 | 98.4 | 125.5 | 90.8 | 102.2 | 74.2 | 73.3 | 100.3 | 63.8 | 64.8 | 77.7 | 26.9 | 67.1 | 50.0 | 66.3 | 45.7 | 70.1 | 82.2 | 42.7 | 40.6 | 37.4 | 31.4 | 46.9 | 24.4 | 30.0 | 28.5 | 29.1 | 22.4 | 17.6 | 28.4 |
| Short Term Debt | 1,030.5 | 1,029.9 | 1,029.2 | 1,028.5 | 31.0 | 31.0 | 31.0 | 605.8 | 605.4 | 605.0 | 604.5 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.5 | 0.9 | 1.3 | 1.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 1,022.4 | 1,034.2 | 1,001.6 | 874.8 | 1,063.9 | 910.9 | 858.6 | 801.0 | 826.5 | 793.9 | 769.9 | 748.3 | 712.3 | 803.3 | 668.4 | 593.2 | 604.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,246.6 | 2,242.5 | 2,274.1 | 2,071.2 | 1,222.6 | 1,038.6 | 1,030.0 | 1,556.0 | 1,562.2 | 1,536.7 | 1,573.3 | 945.3 | 908.9 | 933.2 | 813.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,324.2 | 4,328.4 | 4,332.0 | 4,335.6 | 5,336.5 | 6,077.6 | 6,080.8 | 5,101.0 | 5,105.1 | 5,108.0 | 5,110.8 | 5,686.6 | 5,689.7 | 5,693.3 | 5,695.8 | 5,990.0 | 5,992.9 | 6,018.9 | 6,247.3 | 6,489.3 | 1,853.0 | 1,848.5 | 1,843.7 | 2,069.7 | 1,577.0 | 1,573.9 | 1,570.8 | 1,567.8 | 1,565.3 | 1,563.0 | 1,560.6 | 1,558.3 | 1,537.0 | 1,540.4 | 1,543.8 | 1,635.8 | 1,739.6 | 1,993.5 | 2,147.4 | 1,141.7 |
| Operating Lease Liabilities Non-Current | 47.3 | 50.9 | 53.4 | 55.1 | 38.8 | 38.9 | 71.1 | 67.6 | 56.2 | 59.2 | 61.9 | 65.5 | 72.1 | 71.8 | 73.0 | 77.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.3 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 547.7 | 594.5 | 629.0 | 682.1 | 670.8 | 676.7 | 791.8 | 775.2 | 809.7 | 847.7 | 841.2 | 910.7 | 932.2 | 944.3 | 933.7 | 1,096.4 | 1,222.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 161.5 | 124.4 | 108.9 | 93.7 | 91.1 | 86.6 | 111.0 | 99.4 | 97.4 | 104.8 | 127.5 | 126.7 | 109.2 | 106.8 | 123.9 | 129.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,327.3 | 7,340.7 | 7,397.5 | 7,237.8 | 7,359.9 | 7,918.6 | 8,084.6 | 7,599.3 | 7,630.6 | 7,656.4 | 7,714.7 | 7,734.9 | 7,712.1 | 7,749.5 | 7,639.5 | 7,999.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 939.2 | 646.1 | 442.7 | 191.3 | 1,034.8 | 1,127.3 | 936.2 | 871.2 | 864.0 | 878.7 | 884.3 | 811.8 | 803.0 | 733.6 | 974.3 | 994.0 | 959.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (651.0) | (568.6) | (569.9) | (485.8) | (785.6) | (947.7) | (603.4) | (888.2) | (882.4) | (842.1) | (1,035.4) | (866.8) | (980.2) | (1,125.5) | (1,617.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,532.3 | 4,318.6 | 3,959.0 | 3,706.4 | 4,174.8 | 4,093.7 | 4,171.1 | 3,762.6 | 3,696.5 | 3,737.0 | 3,489.4 | 3,525.7 | 3,335.0 | 3,085.7 | 2,745.2 | 3,200.8 | ||||||||||||||||||||||||
| Total Equity | 4,532.3 | 4,318.6 | 3,959.0 | 3,706.4 | 4,174.8 | 4,093.7 | 4,171.1 | 3,762.6 | 3,696.5 | 3,737.0 | 3,489.4 | 3,525.7 | 3,335.0 | 3,085.7 | 2,745.2 | 3,200.8 | 3,608.5 | 3,965.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,354.7 | 5,358.3 | 5,361.2 | 5,364.1 | 5,367.5 | 6,108.6 | 6,111.8 | 5,706.8 | 5,710.5 | 5,712.9 | 5,715.3 | 5,717.6 | 5,720.7 | 5,724.3 | 5,726.8 | 6,021.0 | 6,023.9 | 6,049.9 | 6,278.3 | 6,737.9 | 2,101.6 | 2,094.8 | 2,087.7 | 2,103.1 | 1,610.4 | 1,607.3 | 1,604.2 | 1,601.2 | 1,598.7 | 1,596.4 | 1,594.0 | 1,591.7 | 1,582.2 | 1,581.0 | 1,579.9 | 1,671.9 | 1,875.7 | 2,029.6 | 2,183.5 | 1,179.2 |
| Net debt | 3,510.4 | 3,966.4 | 4,035.1 | 4,174.2 | 3,505.5 | 3,695.8 | 3,893.7 | 4,351.0 | 4,267.1 | 4,206.6 | 4,379.6 | 4,435.3 | 4,552.8 | 4,842.9 | 4,887.5 | 5,309.7 | 5,533.0 | 5,458.5 | ||||||||||||||||||||||
| Working Capital | 2,336.5 | 1,923.5 | 1,481.8 | 1,279.2 | 2,905.2 | 3,590.5 | 3,360.4 | 2,125.6 | 1,977.7 | 1,898.7 | 1,672.4 | 2,064.6 | 1,875.7 | 1,672.9 | 1,758.6 | 1,885.4 | 1,763.4 | |||||||||||||||||||||||
| Book Value | 4,532.3 | 4,318.6 | 3,959.0 | 3,706.4 | 4,174.8 | 4,093.7 | 4,171.1 | 3,762.6 | 3,696.5 | 3,737.0 | 3,489.4 | 3,525.7 | 3,335.0 | 3,085.7 | 2,745.2 | 3,200.8 | 3,608.5 | 3,965.2 | ||||||||||||||||||||||
| Tangible Book Value | (1,476.5) | (1,940.2) | (2,434.2) | (2,906.6) | (2,303.4) | (2,378.3) | (2,777.8) | (3,052.8) | (3,278.5) | (3,434.2) | (3,633.8) | (3,922.8) | (4,152.6) | (4,401.4) | (4,417.8) | (4,724.8) | (4,957.0) | |||||||||||||||||||||||
| 131.4 |
| 94.5 |
| 104.5 |
| 57.2 |
| 62.4 |
| 58.3 |
| 49.1 |
| 38.8 |
| 39.4 |
| 30.8 |
| 31.7 |
| 29.0 |
| 25.0 |
| 23.2 |
| 33.6 |
| 27.5 |
| 23.2 |
| 29.2 |
| 28.4 |
| 38.1 |
| 24.5 |
| 23.3 |
| 23.1 |
| 252.4 |
| 225.1 |
| 200.2 |
| 147.7 |
| 152.5 |
| 127.3 |
| 112.7 |
| 94.3 |
| 78.9 |
| 81.4 |
| 75.4 |
| 63.0 |
| 67.6 |
| 54.3 |
| 55.6 |
| 62.9 |
| 76.7 |
| 49.1 |
| 36.4 |
| 27.1 |
| 29.3 |
| 24.5 |
| 26.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,500.9 |
| 2,611.3 |
| 2,628.2 |
| 2,954.0 |
| 3,166.9 |
| 2,839.6 |
| 2,555.6 |
| 2,302.3 |
| 1,517.6 |
| 1,630.3 |
| 1,520.6 |
| 1,370.1 |
| 1,305.6 |
| 1,234.0 |
| 1,464.4 |
| 1,306.9 |
| 1,126.3 |
| 968.3 |
| 830.9 |
| 662.5 |
| 752.9 |
| 748.1 |
| 744.2 |
| 1,230.9 |
| - |
| - |
| - |
| 70.0 |
| 67.6 |
| 63.2 |
| 58.3 |
| 55.4 |
| 55.3 |
| 52.9 |
| 52.7 |
| 50.6 |
| 49.6 |
| 46.5 |
| 43.6 |
| 40.9 |
| 41.2 |
| 40.5 |
| 37.7 |
| 34.8 |
| 32.1 |
| 29.7 |
| 26.7 |
| - |
| - |
| - |
| 123.9 |
| 127.9 |
| 128.2 |
| 128.3 |
| 129.6 |
| 131.5 |
| 129.5 |
| 127.2 |
| 113.0 |
| 200.4 |
| 198.1 |
| 188.1 |
| 178.9 |
| 170.1 |
| 159.4 |
| 136.6 |
| 119.9 |
| 107.5 |
| 99.9 |
| 93.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,849.5 |
| 1,887.7 |
| 938.4 |
| 958.3 |
| 937.1 |
| 918.0 |
| 909.2 |
| 920.0 |
| 906.7 |
| 925.0 |
| 920.0 |
| 927.6 |
| 932.4 |
| 936.5 |
| 960.5 |
| 947.5 |
| 941.4 |
| 926.3 |
| 899.3 |
| 893.8 |
| 928.0 |
| 661.8 |
| 7,152.3 |
| 7,282.6 |
| 7,588.0 |
| 2,108.0 |
| 2,195.1 |
| 2,241.1 |
| 2,286.1 |
| 2,238.7 |
| 2,441.0 |
| 2,593.0 |
| 2,687.9 |
| 2,679.4 |
| 2,731.3 |
| 2,787.3 |
| 2,842.3 |
| 2,953.1 |
| 2,979.1 |
| 3,019.0 |
| 3,033.1 |
| 2,998.8 |
| 3,012.0 |
| 3,110.4 |
| 1,300.8 |
| 83.4 |
| 86.6 |
| 89.6 |
| 149.3 |
| 125.7 |
| 129.2 |
| 130.7 |
| 133.2 |
| 136.0 |
| 139.4 |
| 141.9 |
| 144.7 |
| 147.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 311.1 |
| 314.7 |
| 296.5 |
| 258.5 |
| 254.9 |
| 254.8 |
| 243.4 |
| 230.2 |
| 221.4 |
| 183.9 |
| 184.4 |
| 65.1 |
| 57.9 |
| 37.6 |
| 41.0 |
| 38.1 |
| 34.6 |
| 23.7 |
| 20.2 |
| 18.0 |
| 15.1 |
| 0.0 |
| 117.5 |
| 40.8 |
| 45.8 |
| 47.1 |
| 30.4 |
| 25.7 |
| 38.6 |
| 48.8 |
| 47.1 |
| 47.9 |
| 44.3 |
| 40.8 |
| 40.7 |
| 42.7 |
| 56.0 |
| 23.4 |
| 23.0 |
| 16.4 |
| 16.4 |
| 16.6 |
| 17.6 |
| 14.1 |
| 37.8 |
| 37.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,768.9 |
| 12,298.6 |
| 12,478.2 |
| 13,213.0 |
| 6,756.5 |
| 6,535.9 |
| 6,292.0 |
| 6,066.5 |
| 5,215.3 |
| 5,538.9 |
| 5,527.9 |
| 5,488.7 |
| 5,280.2 |
| 5,203.5 |
| 5,485.8 |
| 5,349.0 |
| 5,287.1 |
| 5,123.7 |
| 4,999.0 |
| 4,804.0 |
| 4,815.8 |
| 4,800.2 |
| 4,930.6 |
| 3,448.1 |
| 31.0 |
| 248.6 |
| 248.6 |
| 246.3 |
| 244.0 |
| 33.4 |
| 33.4 |
| 33.4 |
| 33.4 |
| 33.4 |
| 33.4 |
| 33.4 |
| 33.4 |
| 33.4 |
| 45.1 |
| 40.6 |
| 36.1 |
| 36.1 |
| 136.1 |
| 36.1 |
| 36.1 |
| 37.5 |
| 2.1 |
| 2.3 |
| 2.4 |
| 2.4 |
| 2.5 |
| 3.1 |
| 3.6 |
| 4.2 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 5.4 |
| 5.9 |
| 6.5 |
| 7.0 |
| 8.6 |
| 8.6 |
| 8.6 |
| 8.6 |
| 1.1 |
| 1.5 |
| 1.4 |
| - |
| - |
| 16.6 |
| 20.5 |
| 14.0 |
| 14.5 |
| 13.1 |
| 12.8 |
| 12.4 |
| 12.7 |
| 11.7 |
| 8.7 |
| 8.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 666.3 |
| 603.7 |
| 561.1 |
| 374.0 |
| 352.7 |
| 302.1 |
| 266.9 |
| 261.0 |
| 269.7 |
| 238.7 |
| 218.8 |
| 292.4 |
| 264.9 |
| 257.5 |
| 258.8 |
| 240.5 |
| 198.8 |
| 179.9 |
| 169.7 |
| 183.6 |
| 193.3 |
| 172.4 |
| 157.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 705.4 |
| 737.4 |
| 809.3 |
| 735.1 |
| 880.6 |
| 752.1 |
| 653.7 |
| 642.1 |
| 410.0 |
| 396.1 |
| 364.5 |
| 390.4 |
| 369.5 |
| 414.0 |
| 345.5 |
| 341.3 |
| 348.0 |
| 375.6 |
| 293.9 |
| 268.2 |
| 250.4 |
| 392.8 |
| 257.4 |
| 232.9 |
| 226.7 |
| 83.1 |
| 87.2 |
| 89.4 |
| 156.6 |
| 136.0 |
| 140.0 |
| 141.9 |
| 144.3 |
| 147.1 |
| 151.2 |
| 153.4 |
| 156.3 |
| 154.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 1.0 |
| 1.5 |
| 1.9 |
| 2.3 |
| 3.0 |
| 3.6 |
| 4.2 |
| 4.9 |
| 6.0 |
| 7.2 |
| 8.4 |
| 9.6 |
| 10.9 |
| 12.3 |
| 13.6 |
| 16.1 |
| 18.3 |
| 20.5 |
| 22.6 |
| 2.6 |
| 2.9 |
| 3.2 |
| 1,300.5 |
| 1,329.2 |
| 1,421.0 |
| 109.9 |
| 130.4 |
| 141.6 |
| 162.4 |
| 165.1 |
| 224.1 |
| 250.2 |
| 283.7 |
| 296.1 |
| 309.1 |
| 337.0 |
| 354.9 |
| 382.1 |
| 383.5 |
| 541.0 |
| 551.6 |
| 548.0 |
| 556.7 |
| 725.4 |
| 289.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.6 |
| 117.0 |
| 137.8 |
| 132.5 |
| 105.9 |
| 101.1 |
| 142.5 |
| 134.8 |
| 117.3 |
| 109.4 |
| 102.6 |
| 120.7 |
| 111.9 |
| 218.9 |
| 208.6 |
| 205.7 |
| 192.2 |
| 176.6 |
| 158.5 |
| 144.7 |
| 128.8 |
| 112.6 |
| 106.1 |
| 94.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,160.4 |
| 8,333.4 |
| 8,539.7 |
| 9,081.5 |
| 2,958.8 |
| 2,876.2 |
| 2,914.8 |
| 2,924.7 |
| 2,406.8 |
| 2,427.9 |
| 2,473.4 |
| 2,505.2 |
| 2,549.8 |
| 2,446.1 |
| 2,458.5 |
| 2,479.2 |
| 2,500.6 |
| 2,410.6 |
| 2,529.7 |
| 2,603.0 |
| 2,831.8 |
| 2,922.9 |
| 3,214.6 |
| 1,755.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 830.2 |
| 865.6 |
| 918.4 |
| 1,281.7 |
| 1,159.9 |
| 1,026.5 |
| 878.2 |
| 770.9 |
| 1,067.8 |
| 1,104.2 |
| 1,021.9 |
| 819.9 |
| 841.1 |
| 1,128.2 |
| 1,000.4 |
| 929.1 |
| 918.0 |
| 728.1 |
| 690.2 |
| 601.5 |
| 528.9 |
| 315.4 |
| 324.8 |
| (1,106.0) |
| (590.7) |
| (400.4) |
| (397.5) |
| (190.9) |
| (179.4) |
| (134.4) |
| (187.8) |
| (236.1) |
| (257.4) |
| (223.4) |
| (259.4) |
| (210.4) |
| (220.7) |
| (197.8) |
| (179.5) |
| (168.2) |
| (98.8) |
| (140.9) |
| (159.0) |
| (210.2) |
| (299.8) |
| (317.3) |
| (235.4) |
| (250.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,608.5 |
| 3,965.2 |
| 3,938.5 |
| 4,131.5 |
| 3,797.7 |
| 3,659.7 |
| 3,377.2 |
| 3,141.8 |
| 2,808.5 |
| 3,111.0 |
| 3,054.4 |
| 2,983.4 |
| 2,730.4 |
| 2,757.4 |
| 3,027.3 |
| 2,869.8 |
| 2,786.6 |
| 2,713.1 |
| 2,469.3 |
| 2,201.0 |
| 1,984.0 |
| 1,877.3 |
| 1,831.3 |
| 1,801.6 |
| 3,938.5 |
| 4,131.5 |
| 3,797.7 |
| 3,659.7 |
| 3,377.2 |
| 3,141.8 |
| 2,808.5 |
| 3,111.0 |
| 3,054.4 |
| 2,983.4 |
| 2,730.4 |
| 2,757.4 |
| 3,027.3 |
| 2,869.8 |
| 2,786.6 |
| 2,713.1 |
| 2,469.3 |
| 2,201.0 |
| 1,984.0 |
| 1,877.3 |
| 1,716.0 |
| 1,692.5 |
| 5,606.5 |
| 5,846.5 |
| 4.1 |
| 1,037.1 |
| 1,345.7 |
| 1,317.0 |
| 908.8 |
| 969.9 |
| 809.0 |
| 963.5 |
| 1,051.2 |
| 1,286.8 |
| 1,095.0 |
| 1,106.6 |
| 1,129.0 |
| 1,195.0 |
| 1,327.3 |
| 1,432.7 |
| 1,528.7 |
| 1,663.7 |
| 1,816.9 |
| 311.2 |
| 1,802.0 |
| 1,893.2 |
| 2,073.4 |
| 2,414.8 |
| 2,185.8 |
| 1,913.4 |
| 1,892.4 |
| 1,121.5 |
| 1,265.8 |
| 1,130.1 |
| 1,000.6 |
| 891.6 |
| 888.5 |
| 1,123.1 |
| 959.0 |
| 750.7 |
| 674.3 |
| 562.8 |
| 412.1 |
| 360.1 |
| 490.7 |
| 511.4 |
| 1,004.2 |
| 3,938.5 |
| 4,131.5 |
| 3,797.7 |
| 3,659.7 |
| 3,377.2 |
| 3,141.8 |
| 2,808.5 |
| 3,111.0 |
| 3,054.4 |
| 2,983.4 |
| 2,730.4 |
| 2,757.4 |
| 3,027.3 |
| 2,869.8 |
| 2,786.6 |
| 2,713.1 |
| 2,469.3 |
| 2,201.0 |
| 1,984.0 |
| 1,877.3 |
| 1,831.3 |
| 1,801.6 |
| (5,014.7) |
| (5,193.6) |
| (5,344.2) |
| 751.2 |
| 506.4 |
| 199.0 |
| (62.3) |
| (339.4) |
| (250.0) |
| (445.4) |
| (629.5) |
| (868.9) |
| (901.5) |
| (692.4) |
| (909.0) |
| (1,127.1) |
| (1,213.6) |
| (1,491.2) |
| (1,758.4) |
| (1,914.1) |
| (2,028.5) |
| (2,207.1) |
| (161.1) |