| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 532.3 | 1,518.7 | 536.8 | 320.6 | 1,472.7 | 1,320.8 | 337.5 | 426.8 | 316.6 | 433.6 | 716.4 | 580.0 | 404.0 | 404.0 | 159.3 | 159.3 | 148.5 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 532.3 | 1,518.7 | 536.8 | 320.6 | 1,472.7 | 1,320.8 | 337.5 | 426.8 | 316.6 | 433.6 | 716.4 | 580.0 | 404.0 | 404.0 | 159.3 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 2,103.8 | 1,944.1 | 1,913.3 | 1,785.5 | 2,261.5 | 2,479.8 | 1,543.9 | 1,467.9 | 1,531.0 | 1,328.7 | 1,217.9 | 815.7 | 784.7 | 718.5 | 699.8 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 534.7 | 493.2 | 474.6 | 470.6 | 401.4 | 423.2 | 244.7 | 237.3 | 227.2 | 205.2 | 191.0 | 139.5 | 136.5 | 121.0 | 110.8 | 103.4 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 6,351.6 | 6,116.4 | 5,816.9 | 5,378.5 | 5,228.6 | 4,932.7 | 4,565.3 | 3,478.2 | 3,266.0 | 3,110.7 | 2,871.3 | 1,813.0 | 1,731.9 | 1,575.7 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 840.8 | 875.8 | 827.5 | 852.2 | 621.3 | 638.9 | 632.3 | 634.6 | 573.9 | 508.4 | 497.4 | 282.3 | 304.5 | 236.9 | 257.8 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 5,084.6 | 5,331.2 | 4,054.7 | 5,038.8 | 5,416.5 | 5,419.0 | 5,789.8 | 5,990.9 | 6,344.6 | 5,300.0 | 5,940.3 | 2,682.7 | 2,889.1 | 2,175.0 | 2,085.5 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 7.5 | 7.6 | 7.7 | 8.1 | 8.5 | 9.0 | 9.0 | 11.7 | 12.0 | 12.1 | 12.0 | 10.4 | 10.5 | 12.0 | 11.7 | 12.2 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 5,584.7 | 6,331.5 | 5,054.5 | 5,340.1 | 5,418.0 | 5,795.7 | 6,205.0 | 6,000.9 | 6,753.8 | 5,841.1 | 6,359.8 | 3,026.6 | 2,999.9 | 2,655.0 | 2,221.0 | 2,188.4 | ||||
| (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 | 981.1 | 532.3 | 598.1 | 647.3 | 369.4 | 1,518.7 | 1,517.3 | 265.1 | 99.3 | 536.8 | 727.9 | 1,930.6 | 393.9 | 320.6 | 409.9 | |||||||||||||||||||||||||
| 219.7 |
| 56.4 |
| 51.5 |
| - |
| - |
| - |
| - |
| - |
| 159.3 |
| 148.5 |
| 219.7 |
| 56.4 |
| 51.5 |
| 655.6 |
| 574.2 |
| 631.6 |
| - |
| - |
| 90.0 |
| 91.0 |
| - |
| - |
| Prepaid Expenses | 692.8 | 697.6 | 655.3 | 610.4 | 478.1 | 364.8 | 373.7 | 309.0 | 308.8 | 321.2 | 339.3 | 157.5 | 106.9 | 74.6 | 79.6 | 95.7 | 80.1 | 83.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | 0.0 | 33.7 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,020.5 | 4,806.5 | 3,765.4 | 4,625.0 | 5,330.5 | 5,125.4 | 2,981.2 | 2,835.4 | 2,733.8 | 2,478.7 | 2,621.2 | 1,692.7 | 1,432.1 | 1,391.8 | 1,060.0 | 1,143.8 | 935.6 | 1,032.8 | - | - |
| 1,443.6 |
| 1,388.0 |
| 1,263.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 3,270.1 | 3,071.0 | 2,905.1 | 2,584.4 | 2,413.2 | 2,203.1 | 1,928.7 | 1,737.9 | 1,559.4 | 1,392.1 | 1,123.9 | 1,026.5 | 1,024.5 | 944.9 | 865.3 | 801.1 | (762.4) | - | - | - |
| Property,Plant & Equipment Net | 3,081.5 | 3,045.4 | 2,911.8 | 2,794.1 | 2,815.4 | 2,729.6 | 2,636.6 | 1,740.3 | 1,706.6 | 1,718.6 | 1,747.4 | 786.5 | 707.4 | 630.8 | 578.3 | 586.9 | 500.8 | 496.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 6,789.5 | 6,369.7 | 6,142.5 | 6,123.7 | 5,891.0 | 7,751.5 | 7,865.0 | 7,360.3 | 7,400.9 | 6,424.4 | 6,202.1 | 3,099.4 | 3,022.8 | 2,901.7 | 2,681.8 | 2,601.3 | 1,897.1 | 1,772.2 | - | - |
| Intangible Assets | 3,596.0 | 3,488.9 | 3,342.0 | 3,123.6 | 3,735.5 | 3,961.1 | 4,034.5 | 3,911.1 | 4,166.1 | 3,400.5 | 3,323.5 | 1,475.8 | 1,572.0 | 1,667.7 | 1,620.7 | 1,674.1 | 1,342.2 | 1,222.6 | - | - |
| Operating Lease Right Of Use Assets | 803.9 | 784.5 | 737.1 | 738.1 | 746.3 | 789.8 | 732.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | 0.0 | 6.4 | 21.6 | 20.6 | 8.8 | 1.7 | 1.9 | 2.1 | 2.3 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 751.3 | 652.2 | 536.5 | 378.4 | 462.6 | 410.0 | 435.4 | 276.0 | 217.5 | 165.1 | 150.0 | 154.8 | 143.1 | 124.9 | 94.2 | 103.2 | 90.7 | 73.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | 13,939.2 | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 18,392.7 | 18,379.0 | 16,725.1 | 20,155.1 | 20,385.4 | 20,071.7 | 18,046.4 | 16,185.3 | 16,673.0 | 14,247.0 | 14,104.7 | 7,301.8 | 6,965.9 | 6,795.0 | 6,111.8 | 6,187.8 | 4,837.8 | 4,669.5 | - | - |
| 257.8 |
| 183.1 |
| 159.7 |
| - |
| - |
| Short Term Debt | 500.1 | 1,000.3 | 999.8 | 301.3 | 1.5 | 376.7 | 415.2 | 10.0 | 409.2 | 541.1 | 419.5 | 343.9 | 110.8 | 480.0 | 135.5 | 361.7 | 417.2 | 120.8 | - | - |
| Deferred Revenue Current | 439.1 | 392.2 | 421.7 | 310.6 | 558.5 | 506.5 | 451.0 | 356.4 | 380.8 | 176.0 | 146.1 | 0.0 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 191.1 | 184.6 | 165.8 | 163.8 | 187.0 | 192.0 | 206.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 847.8 | 871.2 | 804.0 | 787.0 | 1,404.1 | 1,357.7 | 942.4 | 870.0 | 793.3 | 593.7 | 633.1 | 341.4 | 310.0 | 311.6 | 339.3 | 352.9 | 275.7 | 266.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,823.5 | 3,330.2 | 3,225.2 | 3,078.5 | 2,782.9 | 3,078.5 | 2,655.8 | 1,878.9 | 2,185.7 | 1,827.6 | 1,700.5 | 976.3 | 735.7 | 1,028.5 | 732.6 | 1,120.5 | 1,018.4 | 546.9 | - | - |
| 1,826.7 |
| 977.2 |
| 1,600.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 682.6 | 676.3 | 648.9 | 652.9 | 642.5 | 677.6 | 596.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | 2.5 | 3.4 | 4.0 | 5.4 | 5.9 | 7.2 | 22.5 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 647.8 | 517.4 | 409.3 | 401.1 | 402.0 | 526.4 | 383.2 | 334.0 | 376.0 | 392.0 | 323.1 | 274.2 | 266.5 | 307.4 | 292.1 | 151.4 | 158.4 | 189.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | 7,662.4 | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,756.0 | 10,312.5 | 8,834.6 | 10,039.6 | 10,091.4 | 10,614.4 | 10,459.3 | 9,194.8 | 9,848.1 | 8,726.0 | 9,144.7 | 4,463.6 | 4,455.2 | 4,056.9 | 3,588.1 | 3,700.9 | 2,731.7 | 2,859.9 | - | - |
| 12.5 |
| 12.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 8,639.9 | 8,303.4 | 7,888.2 | 10,581.7 | 10,456.8 | 9,479.2 | 7,980.5 | 7,156.7 | 6,196.1 | 4,969.0 | 4,223.7 | 3,786.1 | 3,373.5 | 4,223.7 | 3,387.2 | 3,246.6 | 2,927.9 | 2,384.6 | - | - |
| Accumulated Other Comprehensive Income | (27.6) | (261.6) | (59.3) | (493.2) | (191.9) | (161.9) | (372.4) | (463.1) | (333.7) | (581.9) | (287.0) | (10.5) | 66.2 | (287.0) | 45.5 | 88.5 | 61.5 | (16.7) | 120.0 | - |
| Treasury Stock | - | - | - | - | - | - | 0.0 | 1,108.1 | 1,060.1 | 1,012.7 | 978.1 | 965.5 | 958.9 | 978.1 | 940.9 | 934.9 | 932.5 | 929.8 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 121.3 | - | - |
| Total Stockholders Equity | 8,619.8 | 8,052.2 | 7,875.0 | 10,096.6 | 10,273.4 | 9,436.6 | 7,643.9 | 7,048.3 | 6,804.1 | 5,518.2 | 4,945.1 | 2,820.5 | 2,491.3 | 4,945.1 | 2,503.5 | 2,466.3 | 2,106.1 | 1,688.3 | 1,725.3 | 1,977.1 |
| Total Equity | 8,619.8 | 8,052.2 | 7,875.0 | 10,096.6 | 10,273.4 | 9,436.6 | 7,643.9 | 7,048.3 | 6,804.1 | 5,518.2 | 4,945.1 | 2,820.5 | 2,491.3 | 4,945.1 | 2,503.5 | 2,466.3 | 2,106.1 | 1,688.3 | 1,725.3 | 1,977.1 |
| 1,394.4 |
| 1,721.3 |
| - |
| - |
| Net debt | 5,052.4 | 4,812.8 | 4,517.7 | 5,019.5 | 3,945.3 | 4,474.9 | 5,867.5 | 5,574.1 | 6,437.2 | 5,407.5 | 5,643.4 | 2,446.6 | 2,595.9 | 2,251.0 | 2,061.7 | 2,029.1 | 1,245.9 | 1,501.6 | - | - |
| Working Capital | 1,197.0 | 1,476.3 | 540.2 | 1,546.5 | 2,547.6 | 2,046.9 | 325.4 | 956.5 | 548.1 | 651.1 | 920.7 | 716.4 | 696.4 | 363.3 | 327.4 | 23.3 | (82.8) | 485.9 | - | - |
| Book Value | 8,619.8 | 8,052.2 | 7,875.0 | 10,096.6 | 10,273.4 | 9,436.6 | 7,643.9 | 7,048.3 | 6,804.1 | 5,518.2 | 4,945.1 | 2,820.5 | 2,491.3 | 4,945.1 | 2,503.5 | 2,466.3 | 2,106.1 | 1,688.3 | 1,725.3 | 1,977.1 |
| Tangible Book Value | (1,765.7) | (1,806.4) | (1,609.5) | 849.3 | 646.9 | (2,276.0) | (4,255.6) | (4,223.1) | (4,762.9) | (4,306.7) | (4,580.5) | (1,754.7) | (2,103.5) | 375.7 | (1,799.0) | (1,809.1) | (1,133.2) | (1,306.5) | - | - |
| 1,068.8 |
| 1,233.5 |
| 1,472.7 |
| 2,036.5 |
| 1,963.2 |
| 1,890.8 |
| 1,320.8 |
| 667.2 |
| 557.0 |
| 323.6 |
| 337.5 |
| 361.1 |
| 265.4 |
| 348.8 |
| 426.8 |
| 892.6 |
| 892.6 |
| 361.8 |
| 316.6 |
| 409.3 |
| 299.9 |
| 365.5 |
| 316.6 |
| 567.6 |
| 639.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 981.1 | 532.3 | 598.1 | 647.3 | 369.4 | 1,518.7 | 1,517.3 | 265.1 | 99.3 | 536.8 | 727.9 | 1,930.6 | 393.9 | 320.6 | 409.9 | 1,068.8 | 1,233.5 | 1,472.7 | 2,036.5 | 1,963.2 | 1,890.8 | 1,320.8 | 667.2 | 557.0 | 323.6 | 337.5 | 361.1 | 265.4 | 348.8 | 426.8 | 892.6 | 892.6 | 361.8 | 316.6 | 409.3 | 299.9 | 365.5 | 316.6 | 567.6 | 639.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,288.6 | 2,103.8 | 2,109.1 | 2,120.6 | 2,123.2 | 1,944.1 | 2,058.5 | 2,088.9 | 2,083.7 | 1,913.3 | 1,957.0 | 1,904.8 | 2,344.8 | 1,785.5 | 2,164.2 | 2,216.4 | 2,239.6 | 2,261.5 | 2,335.4 | 2,210.1 | 2,323.5 | 2,479.8 | 2,095.2 | 1,661.0 | 1,482.2 | 1,543.9 | 1,617.2 | 1,576.1 | 1,563.0 | 1,467.9 | 1,536.1 | 1,520.3 | 1,613.0 | 1,531.0 | 1,556.6 | 1,379.3 | 1,356.9 | 1,328.7 | 1,346.6 | 1,314.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 497.7 | 534.7 | 521.5 | 508.1 | 488.3 | 493.2 | 483.1 | 441.8 | 475.0 | 474.6 | 461.1 | 487.8 | 481.4 | 470.6 | 467.7 | 436.3 | 440.7 | 401.4 | 410.7 | 421.3 | 427.5 | 423.2 | 392.5 | 342.3 | 254.0 | 244.7 | 234.9 | 219.7 | 233.7 | 237.3 | 233.0 | 230.7 | 226.2 | 227.2 | 217.2 | 209.9 | 199.8 | 205.2 | 198.8 | 189.6 |
| Prepaid Expenses | 629.5 | 692.8 | 694.0 | 655.1 | 657.5 | 697.6 | 684.7 | 618.0 | 678.1 | 655.3 | 700.2 | 659.9 | 769.8 | 610.4 | 511.5 | 481.9 | 515.7 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,558.8 | 4,020.5 | 4,078.8 | 4,087.2 | 3,789.7 | 4,806.5 | 4,909.9 | 3,571.3 | 3,456.5 | 3,765.4 | 3,954.2 | 5,120.9 | 4,695.0 | 4,625.0 | 4,371.8 | 5,030.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,065.5 | 3,081.5 | 3,112.8 | 3,133.8 | 3,090.8 | 3,045.4 | 3,050.0 | 2,932.5 | 2,897.8 | 2,911.8 | 2,820.5 | 2,762.1 | 2,944.1 | 2,794.1 | 2,884.7 | 2,870.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 6,955.2 | 6,789.5 | 6,682.3 | 6,551.1 | 6,421.1 | 6,369.7 | 6,482.4 | 6,220.2 | 6,218.9 | 6,142.5 | 6,331.9 | 6,182.2 | 8,116.0 | 6,123.7 | 8,217.6 | 8,114.0 | 8,165.8 | 7,958.9 | ||||||||||||||||||||||
| Intangible Assets | 3,636.1 | 3,596.0 | 3,571.4 | 3,494.4 | 3,487.2 | 3,488.9 | 3,540.7 | 3,332.0 | 3,394.1 | 3,342.0 | 3,275.6 | 3,154.1 | 3,912.3 | 3,123.6 | 3,807.8 | 3,864.9 | 3,972.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 724.9 | 751.3 | 648.1 | 633.0 | 647.0 | 652.2 | 612.6 | 638.8 | 546.0 | 536.5 | 456.6 | 425.8 | 459.1 | 378.4 | 451.0 | 436.8 | 462.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 19,087.1 | 18,392.7 | 18,261.6 | 18,059.9 | 17,603.8 | 18,379.0 | 18,612.5 | 16,712.3 | 16,531.0 | 16,725.1 | 16,886.0 | 17,718.7 | 20,200.0 | 20,155.1 | 19,826.0 | 20,403.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 695.7 | 840.8 | 668.5 | 793.0 | 717.9 | 875.8 | 660.9 | 760.6 | 695.5 | 827.5 | 690.6 | 713.1 | 880.7 | 852.2 | 765.5 | 754.7 | 623.6 | 621.3 | 669.4 | 599.9 | 621.3 | 638.9 | 639.5 | 534.1 | 568.7 | 632.3 | 607.8 | 531.6 | 592.2 | 634.6 | 497.5 | 488.1 | 519.1 | 573.9 | 595.4 | 491.7 | 484.9 | 508.4 | 454.8 | 443.5 |
| Short Term Debt | 500.4 | 500.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 405.2 | 439.1 | 391.6 | 398.0 | 388.3 | 392.2 | 403.1 | 388.3 | 377.5 | 421.7 | 360.8 | 349.7 | 586.7 | 310.6 | 530.9 | 544.2 | 556.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 183.2 | 191.1 | 186.7 | 186.1 | 182.8 | 184.6 | 184.3 | 182.1 | 171.3 | 165.8 | 162.3 | 154.8 | 181.2 | 163.8 | 178.1 | 192.1 | ||||||||||||||||||||||||
| Accrued Expenses | 851.9 | 847.8 | 878.0 | 835.8 | 770.4 | 871.2 | 757.5 | 707.5 | 649.3 | 804.0 | 689.7 | 657.8 | 929.5 | 787.0 | 1,040.8 | 1,139.8 | 1,260.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,641.0 | 2,823.5 | 2,629.2 | 2,716.8 | 2,064.6 | 3,330.2 | 3,412.0 | 4,064.7 | 3,941.5 | 3,225.2 | 2,900.8 | 2,183.3 | 2,885.6 | 3,078.5 | 2,522.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,833.7 | 5,084.6 | 5,082.5 | 5,077.3 | 5,568.7 | 5,331.2 | 5,352.1 | 3,047.3 | 3,047.6 | 4,054.7 | 4,427.6 | 5,042.4 | 5,052.3 | 5,038.8 | 5,334.3 | 5,360.3 | 5,383.3 | 5,416.5 | 5,417.2 | 5,422.6 | 4,920.9 | 5,419.0 | 5,417.3 | 5,416.6 | 5,790.2 | 5,789.8 | 6,101.3 | 6,135.0 | 5,495.6 | 5,990.9 | 6,044.6 | 6,039.4 | 6,359.3 | 6,344.6 | 7,200.3 | 5,608.3 | 5,401.9 | 5,300.0 | 5,473.2 | 5,967.6 |
| Operating Lease Liabilities Non-Current | 656.5 | 682.6 | 692.0 | 713.1 | 696.4 | 676.3 | 701.3 | 642.6 | 624.6 | 648.9 | 662.4 | 623.5 | 668.3 | 652.9 | 665.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 691.8 | 647.8 | 639.1 | 643.2 | 497.9 | 517.4 | 528.2 | 483.9 | 468.2 | 409.3 | 423.0 | 418.5 | 413.6 | 401.1 | 433.9 | 484.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 10,341.6 | 9,756.0 | 9,548.6 | 9,570.5 | 9,282.1 | 10,312.5 | 10,427.1 | 8,691.5 | 8,556.2 | 8,834.6 | 8,993.5 | 8,913.9 | 9,839.2 | 10,039.6 | 9,714.9 | 9,982.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 7.4 | 7.5 | 7.5 | 7.5 | 7.6 | 7.6 | 7.6 | 7.7 | 7.7 | 7.7 | 7.7 | 8.1 | 8.1 | 8.1 | 8.2 | 8.3 | 8.5 | 8.5 | 8.8 | 8.9 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.1 | 11.6 | 11.7 | 11.9 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.1 | 12.1 | 12.1 | 12.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 8,784.4 | 8,639.9 | 8,698.4 | 8,498.0 | 8,455.6 | 8,303.4 | 8,275.8 | 8,177.6 | 8,055.3 | 7,888.2 | 8,069.5 | 8,836.2 | 10,729.9 | 10,581.7 | 10,845.0 | 10,897.9 | 10,948.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (63.2) | (27.6) | (42.0) | (34.6) | (191.6) | (261.6) | (113.2) | (192.0) | (185.4) | (59.3) | (208.8) | (153.7) | (444.2) | (493.2) | (761.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 8,728.6 | 8,619.8 | 8,696.9 | 8,472.7 | 8,307.4 | 8,052.2 | 8,170.2 | 8,005.8 | 7,959.6 | 7,875.0 | 7,873.1 | 8,785.0 | 10,341.5 | 10,096.6 | 10,092.2 | 10,400.7 | ||||||||||||||||||||||||
| Total Equity | 8,728.6 | 8,619.8 | 8,696.9 | 8,472.7 | 8,307.4 | 8,052.2 | 8,170.2 | 8,005.8 | 7,959.6 | 7,875.0 | 7,873.1 | 8,785.0 | 10,341.5 | 10,096.6 | 10,092.2 | 10,400.7 | 10,721.1 | 10,273.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,334.1 | 5,584.7 | 5,082.5 | 5,077.3 | 5,568.7 | 5,331.2 | 5,352.1 | 3,047.3 | 3,047.6 | 4,054.7 | 4,427.6 | 5,042.4 | 5,052.3 | 5,038.8 | 5,334.3 | 5,360.3 | 5,383.3 | 5,416.5 | 5,417.2 | 5,422.6 | 4,920.9 | 5,419.0 | 5,793.9 | 6,207.4 | 6,207.6 | 6,205.0 | 6,603.9 | 6,637.3 | 5,997.3 | 6,000.9 | 6,462.4 | 6,457.2 | 6,777.0 | 6,762.1 | 7,218.4 | 6,127.9 | 5,921.1 | 5,849.5 | 6,171.4 | 6,055.0 |
| Net debt | 5,353.0 | 5,052.4 | 4,484.4 | 4,430.0 | 5,199.3 | 3,812.5 | 3,834.8 | 2,782.2 | 2,948.3 | 3,517.9 | 3,699.7 | 3,111.8 | 4,658.4 | 4,718.2 | 4,924.4 | 4,291.5 | 4,149.8 | 3,943.8 | ||||||||||||||||||||||
| Working Capital | 1,917.8 | 1,197.0 | 1,449.6 | 1,370.4 | 1,725.1 | 1,476.3 | 1,497.9 | (493.4) | (485.0) | 540.2 | 1,053.4 | 2,937.6 | 1,809.4 | 1,546.5 | 1,849.5 | 2,387.9 | 2,588.0 | |||||||||||||||||||||||
| Book Value | 8,728.6 | 8,619.8 | 8,696.9 | 8,472.7 | 8,307.4 | 8,052.2 | 8,170.2 | 8,005.8 | 7,959.6 | 7,875.0 | 7,873.1 | 8,785.0 | 10,341.5 | 10,096.6 | 10,092.2 | 10,400.7 | 10,721.1 | 10,273.4 | ||||||||||||||||||||||
| Tangible Book Value | (1,862.7) | (1,765.7) | (1,556.8) | (1,572.8) | (1,600.9) | (1,806.4) | (1,852.9) | (1,546.4) | (1,653.4) | (1,609.5) | (1,734.4) | (551.3) | (1,686.8) | 849.3 | (1,933.2) | (1,578.2) | (1,417.2) | |||||||||||||||||||||||
| 478.1 |
| 518.3 |
| 461.9 |
| 416.8 |
| 364.8 |
| 327.2 |
| 317.5 |
| 353.2 |
| 373.7 |
| 297.7 |
| 298.6 |
| 317.1 |
| 309.0 |
| 292.5 |
| 286.1 |
| 347.0 |
| 308.8 |
| 450.2 |
| 379.3 |
| 343.1 |
| 321.2 |
| 325.6 |
| 297.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 411.4 |
| - |
| 33.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,229.5 |
| 5,330.5 |
| 6,020.5 |
| 5,693.5 |
| 5,638.1 |
| 5,125.4 |
| 4,085.6 |
| 3,413.2 |
| 2,891.1 |
| 2,981.2 |
| 2,987.8 |
| 2,848.6 |
| 2,885.3 |
| 2,835.4 |
| 3,274.3 |
| 3,021.2 |
| 2,896.6 |
| 2,733.8 |
| 2,900.6 |
| 2,515.7 |
| 2,486.0 |
| 2,478.7 |
| 2,654.9 |
| 2,644.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,807.6 |
| 2,815.4 |
| 2,692.2 |
| 2,701.8 |
| 2,697.0 |
| 2,729.6 |
| 2,608.6 |
| 2,627.7 |
| 2,609.6 |
| 2,636.6 |
| 2,462.8 |
| 2,544.2 |
| 2,457.9 |
| 1,740.3 |
| 1,734.3 |
| 1,710.9 |
| 1,749.9 |
| 1,706.6 |
| 1,736.2 |
| 1,717.9 |
| 1,720.0 |
| 1,718.6 |
| 1,730.6 |
| 1,741.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,906.8 |
| 7,744.5 |
| 7,720.5 |
| 7,751.5 |
| 7,613.8 |
| 7,422.7 |
| 7,388.5 |
| 7,865.0 |
| 7,815.3 |
| 7,843.7 |
| 7,385.9 |
| 7,360.3 |
| 7,362.7 |
| 7,423.3 |
| 7,615.5 |
| 7,400.9 |
| 7,325.1 |
| 6,641.4 |
| 6,502.1 |
| 6,424.4 |
| 6,389.0 |
| 6,218.3 |
| 3,735.5 |
| 3,755.1 |
| 3,753.8 |
| 3,834.0 |
| 3,961.1 |
| 3,920.5 |
| 3,877.2 |
| 3,905.1 |
| 4,034.5 |
| 4,021.3 |
| 4,015.9 |
| 3,884.9 |
| 3,911.1 |
| 3,990.9 |
| 4,049.5 |
| 4,297.5 |
| 4,166.1 |
| 4,415.3 |
| 3,621.2 |
| 3,469.3 |
| 3,400.5 |
| 3,457.2 |
| 3,357.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 681.1 |
| 770.3 |
| 717.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 462.6 |
| 406.0 |
| 417.7 |
| 422.3 |
| 410.0 |
| 437.0 |
| 431.1 |
| 430.6 |
| 435.4 |
| 458.9 |
| 403.6 |
| 288.2 |
| 276.0 |
| 239.4 |
| 239.0 |
| 212.1 |
| 217.5 |
| 247.8 |
| 337.0 |
| 190.4 |
| 165.1 |
| 189.0 |
| 173.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,939.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,728.4 |
| 20,385.4 |
| 20,866.5 |
| 20,417.1 |
| 20,417.1 |
| 20,071.7 |
| 18,739.6 |
| 17,849.1 |
| 17,298.4 |
| 18,046.4 |
| 17,847.8 |
| 17,744.4 |
| 16,970.8 |
| 16,185.3 |
| 16,661.4 |
| 16,504.5 |
| 16,831.7 |
| 16,673.0 |
| 16,691.8 |
| 14,902.5 |
| 14,428.0 |
| 14,247.0 |
| 14,483.0 |
| 14,199.0 |
| - |
| - |
| - |
| - |
| 376.6 |
| 790.8 |
| 417.4 |
| 415.2 |
| 502.6 |
| 502.3 |
| 501.7 |
| 10.0 |
| 417.8 |
| 417.8 |
| 417.7 |
| 417.5 |
| 18.1 |
| 519.6 |
| 519.2 |
| 549.5 |
| 698.2 |
| 87.4 |
| 558.5 |
| 593.9 |
| 546.7 |
| 540.3 |
| 506.5 |
| 494.8 |
| 473.3 |
| 432.9 |
| 451.0 |
| 403.8 |
| 404.2 |
| 364.6 |
| 356.4 |
| 289.4 |
| 393.3 |
| 418.1 |
| 380.8 |
| 313.6 |
| 177.2 |
| 184.4 |
| 176.0 |
| 169.5 |
| 175.3 |
| 189.5 |
| 187.0 |
| 189.1 |
| 190.0 |
| 191.3 |
| 192.0 |
| 193.8 |
| 195.3 |
| 202.7 |
| 206.5 |
| 202.1 |
| 229.2 |
| 263.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,404.1 |
| 1,423.8 |
| 1,317.9 |
| 1,508.1 |
| 1,357.7 |
| 1,297.8 |
| 1,032.7 |
| 828.1 |
| 942.4 |
| 830.3 |
| 820.3 |
| 797.3 |
| 870.0 |
| 901.5 |
| 739.9 |
| 749.1 |
| 793.3 |
| 610.1 |
| 617.0 |
| 564.7 |
| 593.7 |
| 589.7 |
| 565.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,642.9 |
| 2,641.5 |
| 2,782.9 |
| 2,888.4 |
| 2,667.1 |
| 3,368.7 |
| 3,078.5 |
| 3,009.9 |
| 3,034.4 |
| 2,458.0 |
| 2,655.8 |
| 2,554.9 |
| 2,495.8 |
| 2,526.9 |
| 1,878.9 |
| 2,106.2 |
| 2,121.5 |
| 2,104.0 |
| 2,185.7 |
| 1,537.2 |
| 1,805.5 |
| 1,753.2 |
| 1,827.6 |
| 1,912.2 |
| 1,271.6 |
| 669.4 |
| 623.7 |
| 642.5 |
| 631.0 |
| 645.2 |
| 657.8 |
| 677.6 |
| 602.4 |
| 615.5 |
| 609.8 |
| 596.6 |
| 530.7 |
| 586.1 |
| 502.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 489.8 |
| 402.0 |
| 494.0 |
| 502.9 |
| 486.9 |
| 526.4 |
| 473.2 |
| 415.6 |
| 369.4 |
| 383.2 |
| 348.3 |
| 368.6 |
| 307.3 |
| 334.0 |
| 343.0 |
| 371.8 |
| 372.8 |
| 376.0 |
| 403.4 |
| 401.0 |
| 394.3 |
| 392.0 |
| 330.7 |
| 320.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,662.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,986.7 |
| 10,091.4 |
| 10,321.4 |
| 10,151.0 |
| 10,374.7 |
| 10,691.3 |
| 10,480.6 |
| 10,476.9 |
| 10,259.8 |
| 10,459.3 |
| 10,597.0 |
| 10,580.0 |
| 9,840.0 |
| 9,194.8 |
| 9,392.9 |
| 9,446.8 |
| 9,827.5 |
| 9,848.1 |
| 10,539.0 |
| 9,008.5 |
| 8,761.8 |
| 8,726.0 |
| 8,944.0 |
| 8,870.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,456.8 |
| 10,786.6 |
| 10,417.4 |
| 10,171.9 |
| 9,402.3 |
| 8,464.0 |
| 7,760.6 |
| 7,529.0 |
| 7,903.6 |
| 7,676.5 |
| 7,455.8 |
| 7,265.4 |
| 7,079.8 |
| 6,921.9 |
| 6,603.1 |
| 6,369.3 |
| 6,196.1 |
| 5,517.2 |
| 5,336.6 |
| 5,148.0 |
| 4,955.8 |
| 4,770.7 |
| 4,581.4 |
| (505.5) |
| (264.9) |
| (191.9) |
| (270.9) |
| (181.2) |
| (226.5) |
| (161.9) |
| (314.6) |
| (449.0) |
| (517.9) |
| (372.4) |
| (502.2) |
| (411.9) |
| (439.5) |
| (463.1) |
| (407.8) |
| (407.0) |
| (281.2) |
| (333.7) |
| (342.5) |
| (384.3) |
| (527.1) |
| (581.1) |
| (378.0) |
| (357.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 1,127.5 |
| 1,108.1 |
| 1,106.3 |
| 1,105.2 |
| 1,085.1 |
| 1,060.1 |
| 1,059.2 |
| 1,058.9 |
| 1,033.4 |
| 1,012.7 |
| 1,011.7 |
| 1,011.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,721.1 |
| 10,273.4 |
| 10,601.4 |
| 10,322.0 |
| 10,098.4 |
| 9,436.6 |
| 8,239.1 |
| 7,352.7 |
| 7,020.1 |
| 7,567.0 |
| 7,020.1 |
| 7,144.4 |
| 7,111.3 |
| 6,971.4 |
| 7,248.1 |
| 7,037.7 |
| 6,984.0 |
| 6,804.1 |
| 6,118.6 |
| 5,876.8 |
| 5,653.2 |
| 5,518.2 |
| 5,604.5 |
| 5,313.0 |
| 10,601.4 |
| 10,322.0 |
| 10,098.4 |
| 9,436.6 |
| 8,239.1 |
| 7,352.7 |
| 7,020.1 |
| 7,567.0 |
| 7,020.1 |
| 7,144.4 |
| 7,111.3 |
| 6,971.4 |
| 7,248.1 |
| 7,037.7 |
| 6,984.0 |
| 6,804.1 |
| 6,118.6 |
| 5,876.8 |
| 5,653.2 |
| 5,518.2 |
| 5,604.5 |
| 5,313.0 |
| 3,380.7 |
| 3,459.4 |
| 3,030.1 |
| 4,098.2 |
| 5,126.7 |
| 5,650.4 |
| 5,884.0 |
| 5,867.5 |
| 6,242.8 |
| 6,371.9 |
| 5,648.5 |
| 5,574.1 |
| 5,569.8 |
| 5,564.6 |
| 6,415.2 |
| 6,445.5 |
| 6,809.1 |
| 5,828.0 |
| 5,555.6 |
| 5,532.9 |
| 5,603.8 |
| 5,415.4 |
| 2,547.6 |
| 3,132.1 |
| 3,026.4 |
| 2,269.4 |
| 2,046.9 |
| 1,075.7 |
| 378.8 |
| 433.1 |
| 325.4 |
| 432.9 |
| 352.8 |
| 358.4 |
| 956.5 |
| 1,168.1 |
| 899.7 |
| 792.6 |
| 548.1 |
| 1,363.4 |
| 710.2 |
| 732.8 |
| 651.1 |
| 742.7 |
| 1,372.5 |
| 10,601.4 |
| 10,322.0 |
| 10,098.4 |
| 9,436.6 |
| 8,239.1 |
| 7,352.7 |
| 7,020.1 |
| 7,567.0 |
| 7,020.1 |
| 7,144.4 |
| 7,111.3 |
| 6,971.4 |
| 7,248.1 |
| 7,037.7 |
| 6,984.0 |
| 6,804.1 |
| 6,118.6 |
| 5,876.8 |
| 5,653.2 |
| 5,518.2 |
| 5,604.5 |
| 5,313.0 |
| (1,421.0) |
| (1,060.5) |
| (1,176.3) |
| (1,456.1) |
| (2,276.0) |
| (3,295.2) |
| (3,947.2) |
| (4,273.5) |
| (4,332.5) |
| (4,816.5) |
| (4,715.2) |
| (4,159.5) |
| (4,300.0) |
| (4,105.5) |
| (4,435.1) |
| (4,929.0) |
| (4,762.9) |
| (5,621.8) |
| (4,385.8) |
| (4,318.2) |
| (4,306.7) |
| (4,241.7) |
| (4,263.2) |