| (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 | 95.9 | 186.1 | 166.6 | 334.0 | 351.7 | 423.6 | 155.4 | 96.6 | 186.8 | 118.4 | 112.6 | 77.3 | 63.0 | 79.0 | 53.9 | 50.8 | 39.5 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 95.9 | 186.1 | 166.6 | 334.0 | 351.7 | 423.6 | 155.4 | 96.6 | 186.8 | 118.4 | 112.6 | 77.3 | 63.0 | 79.0 | 53.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 628.9 | 587.4 | 587.5 | 573.7 | 549.5 | 528.5 | 502.9 | 518.1 | 555.1 | 465.2 | 455.2 | 493.6 | 495.5 | 465.9 | 427.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,272.0 | 1,239.9 | 1,126.5 | 1,340.1 | 1,182.3 | 1,032.6 | 801.2 | 786.3 | 793.3 | 756.3 | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 3,105.8 | 3,593.6 | 3,339.9 | 3,642.3 | 3,973.3 | 3,753.8 | 3,625.8 | 4,052.9 | 4,443.9 | 1,054.0 | 1,051.4 | 1,014.1 | 1,019.0 | 779.2 | 1,029.7 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3,614.9 | 3,858.8 | 4,139.2 | 3,912.9 | 4,743.6 | 4,017.7 | 3,723.5 | 4,136.4 | 4,769.5 | 1,056.9 | 1,254.9 | 1,015.3 | 1,021.5 | 1,031.5 | 1,035.1 | 880.1 | |||
| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 331.2 | 177.7 | 95.9 | 94.9 | 124.1 | 102.8 | 186.1 | 200.8 | 166.3 | 178.0 | 166.6 | 154.7 | 127.4 | 356.8 | 334.0 | |||||||||||||||||||||||||
| 38.9 |
| 45.9 |
| - |
| - |
| - |
| 50.8 |
| 39.5 |
| 38.9 |
| 45.9 |
| 386.7 |
| 365.3 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 141.3 | 125.6 | 121.0 | 138.9 | 112.3 | 98.9 | 90.7 | 78.9 | 81.8 | 81.9 | 78.8 | 131.5 | 134.8 | 125.5 | 128.3 | 100.8 | - | - | - |
| Other Current Assets | 88.1 | 74.1 | 73.4 | 77.2 | 70.6 | 60.9 | 54.7 | 51.7 | 49.4 | 58.3 | 56.4 | 111.2 | 97.1 | 90.9 | 110.5 | 87.2 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,138.1 | 2,139.0 | 2,001.6 | 2,386.7 | 2,195.8 | 2,083.6 | 1,550.2 | 1,479.9 | 1,617.0 | 1,421.8 | 1,357.4 | 1,416.2 | 1,370.2 | 1,285.4 | 1,222.9 | 1,015.9 | 970.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 1,509.2 | 1,335.2 | 1,253.1 | 1,135.0 | 1,061.9 | 985.4 | 867.0 | 799.9 | 1,056.8 | 960.8 | 912.9 | 878.7 | 831.1 | 785.8 | 746.1 | 675.3 | - | - | - |
| Property,Plant & Equipment Net | 1,448.8 | 1,413.0 | 1,324.7 | 1,198.0 | 1,140.3 | 1,028.4 | 952.6 | 941.5 | 809.1 | 669.4 | 618.4 | 602.7 | 576.6 | 547.3 | 523.1 | 488.0 | 489.8 | - | - |
| Long Term Investments | 132.9 | 130.5 | 115.0 | 115.1 | 137.3 | 129.9 | 124.4 | 120.8 | 127.0 | 116.2 | 112.6 | 113.0 | 103.4 | 86.1 | 71.4 | 65.8 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,301.3 | 5,227.5 | 5,260.1 | 5,212.9 | 5,335.8 | 4,986.3 | 4,505.2 | 4,527.9 | 4,490.1 | 1,771.4 | 1,759.3 | 1,722.2 | 1,798.5 | 1,695.3 | 1,694.2 | 1,417.4 | 1,479.7 | - | - |
| Intangible Assets | 3,293.1 | 3,318.9 | 3,356.7 | 3,387.9 | 3,452.5 | 3,239.4 | 2,847.0 | 2,873.3 | 3,071.1 | 424.9 | 372.1 | 330.8 | 333.4 | 323.5 | 350.0 | 232.5 | 237.3 | - | - |
| Operating Lease Right Of Use Assets | 216.8 | 211.0 | 220.0 | 218.9 | 136.8 | 136.8 | 135.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | 80.9 | 81.5 | 55.8 | 87.7 | 57.7 | 59.7 | 54.9 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,200.4 | 13,070.3 | 12,862.3 | 13,124.9 | 12,905.8 | 12,089.7 | 10,362.1 | 10,256.4 | 10,385.8 | 4,635.9 | 4,472.6 | 4,382.3 | 4,449.7 | 4,165.4 | 4,087.8 | 3,419.7 | 3,387.8 | - | - |
| - |
| - |
| - |
| Short Term Debt | 509.1 | 265.2 | 799.3 | 270.6 | 770.3 | 263.9 | 97.7 | 83.5 | 325.6 | 2.9 | 203.5 | 1.2 | 2.5 | 252.3 | 5.4 | 100.2 | 14.9 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 58.9 | 55.7 | 53.3 | 54.4 | 34.3 | 37.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 168.2 | 192.8 | 222.1 | 141.9 | 229.4 | 260.7 | 184.9 | 176.5 | 181.3 | 161.5 | 129.5 | 132.8 | 120.4 | 127.6 | 135.5 | 139.5 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,062.2 | 2,882.8 | 3,098.9 | 3,432.4 | 3,223.8 | 3,046.5 | 2,154.4 | 2,001.7 | 1,947.3 | 1,422.7 | 1,238.6 | 1,122.0 | 1,063.1 | 1,187.6 | 993.3 | 834.8 | 818.2 | - | - |
| 779.9 |
| 875.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 167.7 | 166.6 | 179.9 | 176.1 | 106.1 | 103.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 835.8 | 840.5 | 861.2 | 866.3 | 792.3 | 727.2 | 697.6 | 706.5 | 1,094.5 | 79.9 | 100.4 | 108.2 | 139.3 | 56.8 | 71.5 | 48.5 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 428.5 | 436.6 | 478.8 | 484.7 | 490.9 | 622.2 | 427.6 | 313.1 | 329.2 | 441.2 | 495.7 | 468.8 | 419.9 | 498.4 | 446.3 | 342.3 | 351.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,432.3 | 7,753.5 | 7,778.8 | 8,425.7 | 8,480.3 | 8,149.7 | 6,905.4 | 7,074.2 | 7,814.9 | 2,997.8 | 2,785.7 | 2,604.9 | 2,502.0 | 2,465.2 | 2,469.3 | 1,957.0 | 2,044.3 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,816.4 | 3,545.0 | 3,249.7 | 3,022.5 | 2,782.4 | 2,415.6 | 2,055.8 | 1,760.2 | 1,166.5 | 1,056.8 | 1,036.7 | 982.6 | 970.4 | 934.6 | 838.8 | 700.9 | 591.5 | - | - |
| Accumulated Other Comprehensive Income | (363.1) | (491.2) | (388.6) | (480.6) | (426.5) | (470.8) | (500.2) | (359.9) | (279.5) | (514.4) | (406.1) | (186.0) | (0.3) | (159.9) | (59.0) | (3.7) | 109.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 31.6 | 25.8 | 22.8 | 18.7 | 14.5 | 13.9 | 12.5 | 11.3 | 11.0 | 11.5 | 16.7 | 17.2 | 15.2 | 17.3 | 16.8 | 9.0 | 8.9 | - | - |
| Total Stockholders Equity | 5,736.5 | 5,291.0 | 5,060.7 | 4,680.5 | 4,411.0 | 3,926.1 | 3,444.2 | 3,170.9 | 2,570.9 | 1,638.1 | 1,686.9 | 1,809.4 | 1,947.7 | 1,700.2 | 1,618.5 | 1,462.7 | 1,343.5 | 1,062.8 | 1,095.0 |
| Total Equity | 5,768.1 | 5,316.8 | 5,083.5 | 4,699.2 | 4,425.5 | 3,940.0 | 3,456.7 | 3,182.2 | 2,570.9 | 1,638.1 | 1,686.9 | 1,809.4 | 1,947.7 | 1,700.2 | 1,618.5 | 1,462.7 | 1,343.5 | 1,062.8 | 1,095.0 |
| 889.9 |
| - |
| - |
| Net debt | 3,519.0 | 3,672.7 | 3,972.6 | 3,578.9 | 4,391.9 | 3,594.1 | 3,568.1 | 4,039.8 | 4,582.7 | 938.5 | 1,142.3 | 938.0 | 958.5 | 952.5 | 981.2 | 829.3 | 850.4 | - | - |
| Working Capital | (924.1) | (743.8) | (1,097.3) | (1,045.7) | (1,028.0) | (962.9) | (604.2) | (521.8) | (330.3) | (0.9) | 118.8 | 294.2 | 307.1 | 97.8 | 229.6 | 181.1 | 152.3 | - | - |
| Book Value | 5,736.5 | 5,291.0 | 5,060.7 | 4,680.5 | 4,411.0 | 3,926.1 | 3,444.2 | 3,170.9 | 2,570.9 | 1,638.1 | 1,686.9 | 1,809.4 | 1,947.7 | 1,700.2 | 1,618.5 | 1,462.7 | 1,343.5 | 1,062.8 | 1,095.0 |
| Tangible Book Value | (2,857.9) | (3,255.4) | (3,556.1) | (3,920.3) | (4,377.3) | (4,299.6) | (3,908.0) | (4,230.3) | (4,990.3) | (558.2) | (444.5) | (243.6) | (184.2) | (318.6) | (425.7) | (187.2) | (373.5) | - | - |
| 343.9 |
| 325.8 |
| 338.4 |
| 351.7 |
| 312.6 |
| 291.8 |
| 256.1 |
| 423.6 |
| 221.0 |
| 185.0 |
| 170.8 |
| 155.4 |
| 162.9 |
| 139.4 |
| 102.3 |
| 96.6 |
| 73.0 |
| 202.6 |
| 179.6 |
| 186.8 |
| 166.1 |
| 130.0 |
| 125.7 |
| 118.4 |
| 134.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 331.2 | 177.7 | 95.9 | 94.9 | 124.1 | 102.8 | 186.1 | 200.8 | 166.3 | 178.0 | 166.6 | 154.7 | 127.4 | 356.8 | 334.0 | 343.9 | 325.8 | 338.4 | 351.7 | 312.6 | 291.8 | 256.1 | 423.6 | 221.0 | 185.0 | 170.8 | 155.4 | 162.9 | 139.4 | 102.3 | 96.6 | 73.0 | 202.6 | 179.6 | 186.8 | 166.1 | 130.0 | 125.7 | 118.4 | 134.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 709.4 | 829.2 | 628.9 | 668.7 | 584.5 | 516.9 | 587.4 | 660.9 | 598.5 | 567.5 | 587.5 | 624.5 | 557.2 | 571.0 | 573.7 | 565.8 | 493.1 | 516.7 | 549.5 | 541.0 | 500.4 | 515.9 | 528.5 | 496.5 | 494.3 | 409.9 | 502.9 | 494.6 | 429.0 | 435.7 | 518.1 | 511.7 | 473.9 | 502.0 | 555.1 | 556.2 | 429.7 | 404.4 | 465.2 | 445.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 339.6 | 235.9 | 141.3 | 136.8 | 150.2 | 147.4 | 125.6 | 140.0 | 146.4 | 145.1 | 121.0 | 122.8 | 143.2 | 138.9 | 138.9 | 123.6 | 161.2 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,788.8 | 2,609.3 | 2,138.1 | 2,224.0 | 2,166.3 | 2,012.7 | 2,139.0 | 2,244.3 | 2,069.4 | 2,020.2 | 2,001.6 | 2,127.5 | 2,104.0 | 2,411.3 | 2,386.7 | 2,412.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,090.2 | 2,064.7 | 2,092.6 | 2,066.5 | 2,066.2 | 2,054.6 | 1,915.3 | 1,865.9 | 1,808.7 | 1,719.4 | 1,665.2 | 1,630.2 | 1,604.9 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,504.2 | 1,510.3 | 1,448.8 | 1,419.8 | 1,417.2 | 1,392.9 | 1,413.0 | 1,399.5 | 1,366.1 | 1,354.5 | 1,324.7 | 1,285.7 | 1,249.6 | 1,225.2 | 1,198.0 | 1,139.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 6,291.9 | 6,316.5 | 5,301.3 | 5,314.2 | 5,291.5 | 5,206.1 | 5,227.5 | 5,277.7 | 5,257.2 | 5,253.6 | 5,260.1 | 5,252.4 | 5,235.4 | 5,229.7 | 5,212.9 | 5,209.7 | 5,300.2 | 5,333.4 | ||||||||||||||||||||||
| Intangible Assets | 4,937.5 | 4,961.6 | 3,293.1 | 3,302.5 | 3,308.8 | 3,308.1 | 3,318.9 | 3,332.7 | 3,338.9 | 3,346.8 | 3,356.7 | 3,364.4 | 3,371.9 | 3,381.7 | 3,387.9 | 3,396.6 | 3,419.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,477.1 | 16,346.3 | 13,200.4 | 13,247.0 | 13,190.4 | 12,899.8 | 13,070.3 | 13,204.9 | 12,987.6 | 12,890.1 | 12,862.3 | 12,990.1 | 12,908.2 | 13,205.4 | 13,124.9 | 12,941.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 9.5 | 9.4 | 509.1 | 757.3 | 756.7 | 755.1 | 265.2 | 64.2 | 786.6 | 798.4 | 799.3 | 1,004.8 | 285.7 | 281.2 | 270.6 | 20.6 | 770.8 | 770.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,571.8 | 3,442.1 | 3,062.2 | 3,120.0 | 3,185.7 | 3,101.9 | 2,882.8 | 3,144.3 | 2,984.3 | 2,973.8 | 3,098.9 | 3,171.0 | 2,487.1 | 3,321.0 | 3,432.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,597.4 | 3,604.1 | 3,105.8 | 3,104.9 | 3,099.3 | 3,095.7 | 3,593.6 | 3,343.1 | 3,325.8 | 3,329.1 | 3,339.9 | 3,385.3 | 4,117.6 | 3,619.8 | 3,642.3 | 3,904.8 | 3,920.3 | 3,964.5 | 3,973.3 | 3,985.0 | 4,735.9 | 4,739.2 | 3,753.8 | 3,737.5 | 4,113.6 | 3,627.9 | 3,625.8 | 3,843.1 | 3,977.5 | 4,034.0 | 4,052.9 | 4,269.8 | 4,456.2 | 4,378.6 | 4,443.9 | 4,702.3 | 804.3 | 803.5 | 1,054.0 | 1,056.7 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,327.0 | 1,323.9 | 835.8 | 822.1 | 823.0 | 830.0 | 840.5 | 836.2 | 851.0 | 858.3 | 861.2 | 864.5 | 862.5 | 866.7 | 866.3 | 816.3 | 811.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 407.6 | 420.1 | 428.5 | 416.4 | 452.0 | 422.5 | 436.6 | 430.3 | 472.3 | 471.5 | 478.8 | 499.2 | 484.1 | 510.2 | 484.7 | 472.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 8,903.8 | 8,790.2 | 7,432.3 | 7,463.4 | 7,560.0 | 7,450.1 | 7,753.5 | 7,753.9 | 7,633.4 | 7,632.7 | 7,778.8 | 7,920.0 | 7,951.3 | 8,317.7 | 8,425.7 | 8,334.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,842.9 | 4,823.1 | 3,816.4 | 3,841.9 | 3,739.0 | 3,694.3 | 3,545.0 | 3,577.2 | 3,480.3 | 3,412.8 | 3,249.7 | 3,251.7 | 3,191.4 | 3,155.1 | 3,022.5 | 3,048.4 | 2,933.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (161.4) | (148.9) | (363.1) | (361.1) | (401.2) | (524.6) | (491.2) | (390.4) | (387.6) | (393.7) | (388.6) | (393.9) | (431.5) | (437.1) | (480.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 577.7 | 575.8 | 31.6 | 30.8 | 29.0 | 26.7 | 25.8 | 29.5 | 26.8 | 24.9 | 22.8 | 20.8 | 19.9 | 17.6 | 18.7 | 17.4 | 16.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 6,995.6 | 6,980.3 | 5,736.5 | 5,752.8 | 5,601.4 | 5,423.0 | 5,291.0 | 5,421.5 | 5,327.4 | 5,232.5 | 5,060.7 | 5,049.3 | 4,937.0 | 4,870.1 | 4,680.5 | 4,589.3 | ||||||||||||||||||||||||
| Total Equity | 7,573.3 | 7,556.1 | 5,768.1 | 5,783.6 | 5,630.4 | 5,449.7 | 5,316.8 | 5,451.0 | 5,354.2 | 5,257.4 | 5,083.5 | 5,070.1 | 4,956.9 | 4,887.7 | 4,699.2 | 4,606.7 | 4,615.1 | 4,614.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,606.9 | 3,613.5 | 3,614.9 | 3,862.2 | 3,856.0 | 3,850.8 | 3,858.8 | 3,407.3 | 4,112.4 | 4,127.5 | 4,139.2 | 4,390.1 | 4,403.3 | 3,901.0 | 3,912.9 | 3,925.4 | 4,691.1 | 4,735.3 | 4,743.6 | 4,753.5 | 5,003.7 | 5,005.1 | 4,017.7 | 4,001.2 | 4,202.5 | 3,716.8 | 3,723.5 | 3,962.4 | 4,065.0 | 4,119.8 | 4,136.4 | 4,345.3 | 4,531.7 | 4,454.2 | 4,769.5 | 5,027.8 | 1,054.9 | 1,054.2 | 1,056.9 | 1,057.3 |
| Net debt | 3,275.7 | 3,435.8 | 3,519.0 | 3,767.3 | 3,731.9 | 3,748.0 | 3,672.7 | 3,206.5 | 3,946.1 | 3,949.5 | 3,972.6 | 4,235.4 | 4,275.9 | 3,544.2 | 3,578.9 | 3,581.5 | 4,365.3 | 4,396.9 | ||||||||||||||||||||||
| Working Capital | (783.0) | (832.8) | (924.1) | (896.0) | (1,019.4) | (1,089.2) | (743.8) | (900.0) | (914.9) | (953.6) | (1,097.3) | (1,043.5) | (383.1) | (909.7) | (1,045.7) | (727.6) | (808.3) | |||||||||||||||||||||||
| Book Value | 6,995.6 | 6,980.3 | 5,736.5 | 5,752.8 | 5,601.4 | 5,423.0 | 5,291.0 | 5,421.5 | 5,327.4 | 5,232.5 | 5,060.7 | 5,049.3 | 4,937.0 | 4,870.1 | 4,680.5 | 4,589.3 | 4,598.2 | 4,597.7 | ||||||||||||||||||||||
| Tangible Book Value | (4,233.8) | (4,297.8) | (2,857.9) | (2,863.9) | (2,998.9) | (3,091.2) | (3,255.4) | (3,188.9) | (3,268.7) | (3,367.9) | (3,556.1) | (3,567.5) | (3,670.3) | (3,741.3) | (3,920.3) | (4,017.0) | (4,121.7) | |||||||||||||||||||||||
| 139.7 |
| 112.3 |
| 104.9 |
| 112.6 |
| 109.3 |
| 98.9 |
| 100.0 |
| 105.1 |
| 108.1 |
| 90.7 |
| 85.0 |
| 88.2 |
| 82.7 |
| 78.9 |
| 83.2 |
| 90.1 |
| 96.7 |
| 81.8 |
| 84.5 |
| 86.4 |
| 87.8 |
| 81.9 |
| 80.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,324.7 |
| 2,239.0 |
| 2,195.8 |
| 2,160.9 |
| 2,052.6 |
| 1,954.7 |
| 2,083.6 |
| 1,759.6 |
| 1,615.7 |
| 1,524.4 |
| 1,550.2 |
| 1,589.4 |
| 1,473.1 |
| 1,428.0 |
| 1,479.9 |
| 1,474.2 |
| 1,564.2 |
| 1,606.0 |
| 1,617.0 |
| 1,642.6 |
| 1,425.9 |
| 1,385.1 |
| 1,421.8 |
| 1,420.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,120.4 |
| 1,102.7 |
| 1,116.1 |
| 1,081.4 |
| 1,105.2 |
| 1,106.9 |
| 1,092.2 |
| 1,056.8 |
| 1,043.3 |
| 1,015.6 |
| 982.4 |
| 960.8 |
| 963.8 |
| 1,136.1 |
| 1,135.9 |
| 1,140.3 |
| 1,113.5 |
| 1,112.8 |
| 1,070.8 |
| 1,028.4 |
| 960.9 |
| 927.0 |
| 936.0 |
| 952.6 |
| 910.0 |
| 917.4 |
| 934.6 |
| 985.1 |
| 961.0 |
| 947.7 |
| 823.1 |
| 809.1 |
| 765.4 |
| 703.8 |
| 682.8 |
| 669.4 |
| 641.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,335.8 |
| 5,379.5 |
| 5,428.8 |
| 5,397.0 |
| 4,986.3 |
| 4,574.4 |
| 4,484.4 |
| 4,496.9 |
| 4,505.2 |
| 4,496.5 |
| 4,511.4 |
| 4,538.5 |
| 4,527.9 |
| 4,553.4 |
| 4,577.2 |
| 4,626.0 |
| 4,490.1 |
| 4,503.3 |
| 1,894.8 |
| 1,857.6 |
| 1,771.4 |
| 1,813.3 |
| 3,443.7 |
| 3,452.5 |
| 3,478.3 |
| 3,494.5 |
| 3,500.9 |
| 3,239.4 |
| 2,843.0 |
| 2,833.9 |
| 2,840.1 |
| 2,847.0 |
| 2,850.3 |
| 2,860.1 |
| 2,869.2 |
| 2,873.3 |
| 2,881.7 |
| 2,893.1 |
| 2,907.1 |
| 3,071.1 |
| 3,091.5 |
| 489.0 |
| 473.9 |
| 424.9 |
| 433.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 121.3 |
| 126.7 |
| 128.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,957.9 |
| 12,940.8 |
| 12,905.8 |
| 12,884.4 |
| 12,810.5 |
| 12,685.1 |
| 12,089.7 |
| 10,860.7 |
| 10,576.1 |
| 10,491.7 |
| 10,362.1 |
| 10,366.0 |
| 10,236.7 |
| 10,227.9 |
| 10,256.4 |
| 10,278.0 |
| 10,383.8 |
| 10,363.0 |
| 10,385.8 |
| 10,381.7 |
| 4,872.1 |
| 4,751.1 |
| 4,635.9 |
| 4,678.3 |
| 770.3 |
| 768.5 |
| 267.8 |
| 265.9 |
| 263.9 |
| 263.7 |
| 88.9 |
| 88.9 |
| 97.7 |
| 119.3 |
| 87.5 |
| 85.8 |
| 83.5 |
| 75.5 |
| 75.5 |
| 75.6 |
| 325.6 |
| 325.5 |
| 250.6 |
| 250.7 |
| 2.9 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.6 |
| 34.2 |
| 34.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,140.4 |
| 3,133.0 |
| 3,076.7 |
| 3,223.8 |
| 3,161.3 |
| 2,381.2 |
| 2,423.7 |
| 3,046.5 |
| 1,953.5 |
| 1,582.3 |
| 2,072.4 |
| 2,154.4 |
| 2,030.4 |
| 1,860.1 |
| 1,829.1 |
| 2,001.7 |
| 1,855.1 |
| 1,846.7 |
| 1,871.5 |
| 1,947.3 |
| 1,734.2 |
| 1,801.4 |
| 1,738.4 |
| 1,422.7 |
| 1,340.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.4 |
| 96.3 |
| 97.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 796.5 |
| 792.3 |
| 752.6 |
| 742.8 |
| 739.5 |
| 727.2 |
| 704.4 |
| 701.3 |
| - |
| 697.6 |
| 701.2 |
| 706.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 478.5 |
| 488.9 |
| 490.9 |
| 582.4 |
| 609.8 |
| 618.0 |
| 622.2 |
| 519.3 |
| 516.6 |
| 517.4 |
| 427.6 |
| 310.7 |
| 310.1 |
| 317.7 |
| 313.1 |
| 373.4 |
| 380.7 |
| 378.2 |
| 329.2 |
| 305.6 |
| 330.6 |
| 354.7 |
| 441.2 |
| 383.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,342.8 |
| 8,326.6 |
| 8,480.3 |
| 8,481.3 |
| 8,469.7 |
| 8,520.4 |
| 8,149.7 |
| 6,914.7 |
| 6,913.8 |
| 6,917.1 |
| 6,905.4 |
| 6,885.4 |
| 6,854.1 |
| 6,885.2 |
| 7,074.2 |
| 7,166.0 |
| 7,343.5 |
| 7,290.6 |
| 7,814.9 |
| 7,848.4 |
| 3,062.7 |
| 3,019.5 |
| 2,997.8 |
| 2,903.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,922.4 |
| 2,782.4 |
| 2,780.0 |
| 2,660.5 |
| 2,573.6 |
| 2,415.6 |
| 2,391.0 |
| 2,288.7 |
| 2,179.9 |
| 2,055.8 |
| 2,019.8 |
| 1,918.6 |
| 1,877.9 |
| 1,760.2 |
| 1,723.7 |
| 1,631.6 |
| 1,592.3 |
| 1,166.5 |
| 1,123.9 |
| 1,074.2 |
| 1,073.1 |
| 1,056.8 |
| 1,074.7 |
| (590.0) |
| (454.6) |
| (416.0) |
| (426.5) |
| (435.6) |
| (362.3) |
| (422.5) |
| (470.8) |
| (429.9) |
| (577.7) |
| (519.5) |
| (500.2) |
| (428.3) |
| (382.7) |
| (327.4) |
| (359.9) |
| (354.1) |
| (308.4) |
| (224.3) |
| (279.5) |
| (265.9) |
| (379.3) |
| (445.0) |
| (514.4) |
| (400.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 14.5 |
| 16.6 |
| 15.5 |
| 15.2 |
| 13.9 |
| 13.3 |
| 12.4 |
| 12.7 |
| 12.5 |
| 11.9 |
| 11.7 |
| 11.7 |
| 11.3 |
| 10.3 |
| 11.8 |
| 12.2 |
| 11.0 |
| 11.7 |
| 11.3 |
| 12.4 |
| 11.5 |
| 17.2 |
| 4,598.2 |
| 4,597.7 |
| 4,411.0 |
| 4,386.5 |
| 4,325.3 |
| 4,149.5 |
| 3,926.1 |
| 3,932.7 |
| 3,649.9 |
| 3,561.9 |
| 3,444.2 |
| 3,468.7 |
| 3,370.9 |
| 3,331.0 |
| 3,182.2 |
| 3,112.0 |
| 3,040.3 |
| 3,072.4 |
| 2,570.9 |
| 2,533.3 |
| 1,809.4 |
| 1,731.6 |
| 1,638.1 |
| 1,774.6 |
| 4,425.5 |
| 4,403.1 |
| 4,340.8 |
| 4,164.7 |
| 3,940.0 |
| 3,946.0 |
| 3,662.3 |
| 3,574.6 |
| 3,456.7 |
| 3,480.6 |
| 3,382.6 |
| 3,342.7 |
| 3,182.2 |
| 3,112.0 |
| 3,040.3 |
| 3,072.4 |
| 2,570.9 |
| 2,533.3 |
| 1,809.4 |
| 1,731.6 |
| 1,638.1 |
| 1,774.6 |
| 4,391.9 |
| 4,440.9 |
| 4,711.9 |
| 4,749.0 |
| 3,594.1 |
| 3,780.2 |
| 4,017.5 |
| 3,546.0 |
| 3,568.1 |
| 3,799.5 |
| 3,925.6 |
| 4,017.5 |
| 4,039.8 |
| 4,272.3 |
| 4,329.1 |
| 4,274.6 |
| 4,582.7 |
| 4,861.7 |
| 924.9 |
| 928.5 |
| 938.5 |
| 923.1 |
| (837.7) |
| (1,028.0) |
| (1,000.4) |
| (328.6) |
| (469.0) |
| (962.9) |
| (193.9) |
| 33.4 |
| (548.0) |
| (604.2) |
| (441.0) |
| (387.0) |
| (401.1) |
| (521.8) |
| (380.9) |
| (282.5) |
| (265.5) |
| (330.3) |
| (91.6) |
| (375.5) |
| (353.3) |
| (0.9) |
| 79.8 |
| 4,411.0 |
| 4,386.5 |
| 4,325.3 |
| 4,149.5 |
| 3,926.1 |
| 3,932.7 |
| 3,649.9 |
| 3,561.9 |
| 3,444.2 |
| 3,468.7 |
| 3,370.9 |
| 3,331.0 |
| 3,182.2 |
| 3,112.0 |
| 3,040.3 |
| 3,072.4 |
| 2,570.9 |
| 2,533.3 |
| 1,809.4 |
| 1,731.6 |
| 1,638.1 |
| 1,774.6 |
| (4,179.4) |
| (4,377.3) |
| (4,471.3) |
| (4,598.0) |
| (4,748.4) |
| (4,299.6) |
| (3,484.7) |
| (3,668.4) |
| (3,775.1) |
| (3,908.0) |
| (3,878.1) |
| (4,000.6) |
| (4,076.7) |
| (4,219.0) |
| (4,323.1) |
| (4,430.0) |
| (4,460.7) |
| (4,990.3) |
| (5,061.5) |
| (574.4) |
| (599.9) |
| (558.2) |
| (472.3) |