| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 1,027.8 | 966.0 | 862.4 | 572.4 | 815.4 | 739.2 | 465.7 | 186.9 | 272.6 | 1,329.2 | 1,481.4 | 990.4 | 1,100.4 | 750.0 | 704.2 | 742.1 | 1,246.0 | ||
| Restricted Cash | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.7 | 1.6 | 2.9 | 20.5 | 0.1 | - | - | - | - | - | - | - | |
| Short Term Investments | 3.5 | 4.7 | 6.2 | 8.7 | 11.8 | 0.0 | - | - | 5.0 | 89.3 | 39.2 | 160.6 | 6.0 | 20.6 | 165.7 | 564.0 | 487.6 | ||
| Cash And Short Term Investments | 1,031.3 | 970.7 | 868.6 | 581.1 | 827.2 | 739.2 | 465.7 | 186.9 | 277.6 | 1,418.5 | 1,520.6 | 1,151.1 | 1,106.4 | 770.6 | 869.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 303.5 | 325.0 | 298.6 | 191.9 | 188.5 | 137.0 | 116.5 | 279.2 | 304.0 | 220.1 | 250.1 | 236.1 | 207.4 | 229.8 | 177.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 455.1 | 465.4 | 443.7 | 374.5 | 345.0 | 277.1 | 248.7 | 605.6 | 587.0 | 635.7 | 587.3 | 582.0 | 559.3 | 503.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 3,549.1 | 3,849.0 | 3,842.2 | 3,835.7 | 3,829.4 | 3,840.9 | 2,889.6 | 2,245.5 | 1,979.5 | 1,582.5 | 1,727.0 | 1,080.0 | 1,080.0 | 580.0 | 95.8 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - | - | - | - | - | - | 11.7 | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3,973.0 | 3,849.0 | 3,842.2 | 3,835.7 | 3,929.9 | 3,840.9 | 2,903.4 | 2,259.3 | 1,993.2 | 1,602.5 | 1,767.0 | 1,080.0 | 1,080.0 | 595.8 | 95.8 | 95.8 | |||
| (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 | 1,020.1 | 1,027.8 | 1,053.2 | 335.2 | 409.4 | 966.0 | 855.5 | 837.8 | 914.9 | 862.4 | 706.9 | 732.6 | 569.9 | 572.4 | 390.6 | |||||||||||||||||||||||||
| 1,745.0 |
| 1,585.3 |
| - |
| - |
| - |
| 1,306.1 |
| 1,733.6 |
| 1,745.0 |
| 1,585.3 |
| 119.6 |
| 93.5 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 34.0 | 40.9 | 46.4 | 45.1 | 79.0 | 71.8 | 55.7 | 55.6 | 49.4 | 37.7 | 40.1 | 39.3 | 23.9 | 22.9 | 19.8 | 14.6 | - | - | - |
| Other Current Assets | 92.5 | 102.1 | 104.0 | 109.3 | 202.6 | 144.0 | 97.9 | 228.3 | 185.4 | 204.1 | 174.3 | 148.7 | 161.5 | 156.3 | 112.3 | 118.3 | 173.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,427.3 | 1,397.8 | 1,271.3 | 882.4 | 1,218.3 | 1,020.2 | 3,708.1 | 2,762.7 | 2,125.2 | 1,842.7 | 1,945.0 | 1,535.9 | 1,475.4 | 1,156.8 | 1,159.1 | 1,544.0 | 2,000.0 | - | - |
| 477.7 |
| 467.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 323.9 | 307.2 | 249.2 | 198.4 | 181.7 | 169.3 | 147.7 | 286.8 | 271.8 | 329.5 | 284.5 | 279.5 | 265.3 | 232.9 | 218.1 | 199.4 | - | - | - |
| Property,Plant & Equipment Net | 131.2 | 158.2 | 194.5 | 176.1 | 163.3 | 107.8 | 101.1 | 318.8 | 315.2 | 306.2 | 302.8 | 302.5 | 294.0 | 270.5 | 259.6 | 267.9 | 290.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | 353.1 | 235.1 | 65.0 | 122.8 | 137.4 | 115.0 | 180.0 | 161.3 | 173.8 | 200.7 | 272.9 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | 0.0 | 1.6 | 0.0 | 0.0 | 0.0 | - | - | 2.7 | 148.6 | - | - | - |
| Goodwill | 2,339.4 | 2,310.7 | 2,342.6 | 2,348.4 | 2,412.0 | 1,270.5 | 1,239.8 | 1,245.0 | 2,559.1 | 1,924.1 | 2,245.4 | 1,754.9 | 1,675.3 | 1,616.2 | 1,358.5 | 989.5 | 967.7 | - | - |
| Intangible Assets | 192.9 | 215.4 | 305.7 | 357.7 | 771.7 | 230.9 | 228.3 | 631.4 | 663.7 | 355.5 | 440.8 | 491.9 | 445.3 | 482.9 | 378.1 | 245.0 | 260.9 | - | - |
| Operating Lease Right Of Use Assets | 101.9 | 86.4 | 95.7 | 93.7 | 113.6 | 85.0 | 34.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 216.1 | 262.6 | 259.8 | 276.9 | 334.9 | 293.5 | 192.5 | 64.8 | 66.3 | - | - | - | - | 0.1 | 1.4 | 0.9 | - | - | - |
| Other Non-Current Assets | 154.0 | 121.1 | 133.9 | 141.2 | 163.2 | 123.5 | 64.2 | 134.9 | 73.3 | 92.1 | 117.3 | 56.7 | 164.7 | 118.2 | 80.8 | 81.9 | 121.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,460.8 | 4,465.8 | 4,507.9 | 4,182.8 | 5,063.3 | 3,046.5 | 8,364.8 | 6,874.6 | 5,867.8 | 4,645.9 | 5,188.7 | 4,256.9 | 4,234.7 | 3,805.8 | 3,409.9 | 3,329.1 | 3,913.6 | - | - |
| - |
| - |
| - |
| Short Term Debt | 423.9 | 0.0 | - | 0.0 | 100.5 | 0.0 | 13.8 | 13.8 | 13.8 | 20.0 | 40.0 | 0.0 | - | 15.8 | - | - | - | - | - |
| Deferred Revenue Current | 151.3 | 166.1 | 211.3 | 252.7 | 262.1 | 239.1 | 218.8 | 209.9 | 342.5 | 285.6 | 258.4 | 195.0 | 158.2 | 155.5 | 126.3 | 78.2 | 57.4 | - | - |
| Operating Lease Liabilities Current | 16.6 | 19.2 | 16.4 | 14.5 | 10.6 | 7.1 | 9.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 422.1 | 365.1 | 307.3 | 289.9 | 768.4 | 231.7 | 182.3 | 434.9 | 366.9 | 344.9 | 383.3 | 397.5 | 351.0 | 355.2 | 83.7 | 56.9 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | 794.9 | 709.4 | 630.5 | 641.7 | 592.5 | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,006.5 | 549.5 | 531.8 | 556.4 | 1,168.3 | 500.0 | 1,010.2 | 883.6 | 799.7 | 713.4 | 768.5 | 673.7 | 586.9 | 624.9 | 534.2 | 356.9 | 290.3 | - | - |
| 95.8 |
| 95.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 101.7 | 84.6 | 98.5 | 97.4 | 113.5 | 83.5 | 26.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 10.7 | 11.8 | 26.3 | 32.6 | 130.3 | 17.2 | 18.3 | 23.6 | 35.1 | 228.8 | 348.8 | 391.8 | 320.7 | 323.4 | 302.2 | 270.5 | 278.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 104.3 | 85.9 | 101.8 | 103.7 | 116.1 | 86.4 | 26.2 | 66.8 | 38.2 | 44.2 | 64.5 | 45.2 | 58.4 | 31.8 | 16.6 | 20.2 | 23.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,714.2 | 4,529.4 | 4,527.0 | 4,541.6 | 5,259.1 | 4,459.8 | 4,737.0 | 3,363.9 | 2,921.0 | 2,635.2 | 2,972.9 | 2,263.7 | 2,505.3 | 2,098.2 | 1,449.7 | 1,279.0 | 1,166.6 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (5,966.3) | (6,579.8) | (7,131.0) | (7,782.6) | (8,144.5) | (8,422.2) | 1,689.9 | 1,258.8 | 595.0 | 290.1 | 331.4 | 325.1 | (32.7) | (318.5) | (477.8) | (652.0) | (751.4) | - | - |
| Accumulated Other Comprehensive Income | (422.6) | (449.6) | (385.5) | (369.2) | (223.8) | (81.5) | (136.3) | (128.7) | (103.6) | (166.1) | (152.1) | (87.7) | (13.0) | (32.2) | (12.4) | 17.5 | 24.5 | - | - |
| Treasury Stock | - | - | - | 482.0 | 0.0 | 0.0 | 10,309.6 | 10,309.6 | 10,226.7 | 10,176.6 | 9,861.4 | 9,661.4 | 9,830.3 | 9,601.2 | 8,885.1 | 8,363.6 | 7,468.5 | - | - |
| Minority Interest | 0.1 | 0.0 | 0.5 | 1.0 | 7.9 | 1.0 | 970.3 | 708.7 | 516.8 | 141.4 | 411.3 | 1.2 | 42.7 | 51.9 | 55.1 | - | - | - | - |
| Total Stockholders Equity | (253.5) | (63.7) | (19.5) | (359.9) | (203.8) | (1,414.4) | 2,928.0 | 2,843.1 | 2,430.0 | 1,869.2 | 1,804.5 | 1,992.0 | 1,686.7 | 1,655.7 | 1,905.0 | 2,050.1 | 2,747.0 | 4,046.7 | 8,825.5 |
| Total Equity | (253.4) | (63.7) | (19.1) | (358.9) | (195.8) | (1,413.4) | 3,627.8 | 3,510.7 | 2,946.8 | 2,010.7 | 2,215.8 | 1,993.1 | 1,729.4 | 1,707.6 | 1,960.1 | 2,050.1 | 2,747.0 | 4,046.7 | 8,825.5 |
| 95.8 |
| - |
| - |
| Net debt | 2,941.7 | 2,878.3 | 2,973.6 | 3,254.6 | 3,102.7 | 3,101.8 | 2,437.7 | 2,072.4 | 1,715.6 | 184.0 | 246.3 | (71.1) | (26.4) | (174.7) | (774.0) | (1,210.3) | (1,637.7) | - | - |
| Working Capital | 420.7 | 848.3 | 739.5 | 326.0 | 50.0 | 520.2 | 2,697.9 | 1,879.2 | 1,325.5 | 1,129.3 | 1,176.5 | 862.2 | 888.5 | 531.9 | 624.9 | 1,187.1 | 1,709.8 | - | - |
| Book Value | (253.5) | (63.7) | (19.5) | (359.9) | (203.8) | (1,414.4) | 2,928.0 | 2,843.1 | 2,430.0 | 1,869.2 | 1,804.5 | 1,992.0 | 1,686.7 | 1,655.7 | 1,905.0 | 2,050.1 | 2,747.0 | 4,046.7 | 8,825.5 |
| Tangible Book Value | (2,785.8) | (2,589.8) | (2,667.9) | (3,066.0) | (3,387.5) | (2,915.8) | 1,459.9 | 966.7 | (792.8) | (410.3) | (881.7) | (254.9) | (433.9) | (443.3) | 168.4 | 815.5 | 1,518.3 | - | - |
| 463.7 |
| 912.4 |
| 815.4 |
| 511.3 |
| 236.5 |
| 845.7 |
| 739.2 |
| 398.9 |
| 129.3 |
| 791.3 |
| 465.7 |
| 366.4 |
| 266.4 |
| 2,217.3 |
| 186.9 |
| 1,671.0 |
| 1,644.8 |
| 1,657.5 |
| 1,630.8 |
| 1,255.3 |
| 1,522.3 |
| 1,397.0 |
| 1,329.2 |
| 1,189.8 |
| 1,246.0 |
| Restricted Cash | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.9 | 0.7 | 1.6 | 1.6 | 1.6 | 1.6 | 0.3 | 0.3 | 2.9 | 2.9 | 0.5 | 0.3 | 5.4 | 20.5 | - | - |
| Short Term Investments | 3.3 | 3.5 | 3.6 | 5.2 | 4.7 | 4.7 | 5.3 | 5.8 | 5.9 | 6.2 | 5.9 | 8.3 | 8.4 | 8.7 | 7.7 | 9.2 | 8.7 | 11.8 | 11.9 | 12.5 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | 5.6 | 5.0 | 0.0 | 15.0 | 34.0 | 89.3 | 177.9 | 79.2 |
| Cash And Short Term Investments | 1,023.4 | 1,031.3 | 1,056.8 | 340.4 | 414.2 | 970.7 | 860.9 | 843.6 | 920.9 | 868.6 | 712.8 | 740.9 | 578.3 | 581.1 | 398.3 | 472.9 | 921.1 | 827.2 | 523.2 | 248.9 | 845.7 | 739.2 | 398.9 | 129.3 | 791.3 | 465.7 | 366.4 | 266.4 | 2,217.3 | 186.9 | 1,671.0 | 1,644.8 | 1,663.2 | 1,635.8 | 1,255.3 | 1,537.3 | 1,431.0 | 1,418.5 | 1,367.6 | 1,325.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 293.2 | 303.5 | 344.4 | 342.3 | 323.3 | 325.0 | 340.1 | 324.3 | 225.1 | 298.6 | 288.1 | 272.3 | 256.9 | 191.9 | 174.4 | 182.3 | 180.6 | 188.5 | 182.1 | 259.3 | 210.7 | 137.0 | 199.7 | 186.4 | 375.9 | 116.5 | 355.9 | 365.5 | 345.7 | 279.2 | 347.2 | 343.6 | 325.3 | 304.0 | 271.2 | 219.9 | 218.5 | 220.1 | 199.3 | 189.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 105.6 | 92.5 | 126.5 | 87.2 | 94.3 | 102.1 | 121.8 | 118.0 | 103.9 | 104.0 | 117.4 | 115.7 | 115.7 | 109.3 | 132.8 | 149.6 | 132.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,422.2 | 1,427.3 | 1,527.8 | 769.9 | 831.8 | 1,397.8 | 1,322.7 | 1,285.9 | 1,249.9 | 1,271.3 | 1,118.3 | 1,128.9 | 950.9 | 882.4 | 705.5 | 804.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 333.9 | 323.9 | 321.6 | 347.0 | 327.1 | 307.2 | 295.8 | 280.5 | 262.8 | 249.2 | 230.8 | 217.5 | 208.6 | 198.4 | 186.8 | 181.8 | 184.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 138.9 | 131.2 | 128.6 | 153.8 | 152.9 | 158.2 | 172.1 | 181.1 | 187.7 | 194.5 | 190.7 | 191.1 | 187.3 | 176.1 | 172.2 | 168.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,337.0 | 2,339.4 | 2,343.3 | 2,347.7 | 2,312.9 | 2,310.7 | 2,319.7 | 2,255.3 | 2,286.3 | 2,342.6 | 2,267.9 | 2,303.2 | 2,317.0 | 2,348.4 | 2,190.1 | 2,281.6 | 2,381.5 | 2,412.0 | ||||||||||||||||||||||
| Intangible Assets | 152.4 | 192.9 | 198.3 | 207.9 | 207.0 | 215.4 | 241.2 | 275.7 | 287.5 | 305.7 | 310.7 | 326.2 | 340.1 | 357.7 | 439.1 | 479.4 | 746.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 195.6 | 216.1 | 227.5 | 271.0 | 266.6 | 262.6 | 242.6 | 235.2 | 249.7 | 259.8 | 228.0 | 247.8 | 263.9 | 276.9 | 268.9 | 310.1 | 345.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 161.8 | 154.0 | 118.0 | 117.5 | 118.7 | 121.1 | 127.5 | 135.6 | 142.4 | 133.9 | 133.4 | 141.7 | 144.7 | 141.2 | 138.8 | 149.1 | 168.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,407.9 | 4,460.8 | 4,543.4 | 3,867.8 | 3,889.9 | 4,465.8 | 4,425.8 | 4,368.9 | 4,403.5 | 4,507.9 | 4,248.9 | 4,339.0 | 4,203.9 | 4,182.8 | 3,914.5 | 4,193.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 423.9 | 423.9 | 498.6 | 575.0 | - | 0.0 | - | - | - | - | - | - | - | - | 44.3 | 58.9 | 84.9 | 100.5 | ||||||||||||||||||||||
| Deferred Revenue Current | 150.3 | 151.3 | 159.8 | 161.9 | 158.5 | 166.1 | 181.4 | 187.1 | 198.5 | 211.3 | 227.0 | 243.9 | 255.7 | 252.7 | 256.2 | 259.1 | 262.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 323.3 | 422.1 | 400.3 | 351.4 | 345.2 | 365.1 | 321.5 | 308.0 | 299.2 | 307.3 | 331.8 | 282.2 | 282.3 | 289.9 | 286.5 | 294.6 | 704.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 906.6 | 1,006.5 | 1,083.9 | 1,105.2 | 512.4 | 549.5 | 530.3 | 512.3 | 518.9 | 531.8 | 570.1 | 534.2 | 552.4 | 556.4 | 601.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,550.5 | 3,549.1 | 3,547.7 | 2,855.3 | 3,427.2 | 3,849.0 | 3,847.3 | 3,845.6 | 3,843.9 | 3,842.2 | 3,840.6 | 3,838.9 | 3,837.3 | 3,835.7 | 3,834.1 | 3,832.5 | 3,831.0 | 3,829.4 | 3,847.9 | 3,845.6 | 3,843.2 | 3,840.9 | 3,521.1 | 3,527.7 | 3,625.0 | 2,889.6 | 3,111.9 | 3,138.5 | 2,332.2 | 2,245.5 | 1,984.0 | 1,982.3 | 1,980.6 | 1,979.5 | 1,649.3 | 1,573.0 | 1,572.0 | 1,582.5 | 1,641.3 | 1,655.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 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 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1.8 | 10.7 | 12.2 | 12.7 | 11.9 | 11.8 | 13.4 | 17.5 | 22.1 | 26.3 | 26.6 | 28.8 | 30.4 | 32.6 | 55.6 | 63.6 | 124.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 121.3 | 104.3 | 91.8 | 86.0 | 84.2 | 85.9 | 92.6 | 97.0 | 101.6 | 101.8 | 99.2 | 103.1 | 106.9 | 103.7 | 108.2 | 109.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,626.1 | 4,714.2 | 4,767.3 | 4,098.6 | 4,072.6 | 4,529.4 | 4,514.3 | 4,499.0 | 4,511.1 | 4,527.0 | 4,547.9 | 4,516.5 | 4,538.4 | 4,541.6 | 4,613.0 | 4,645.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (5,799.5) | (5,966.3) | (6,176.0) | (6,336.7) | (6,462.2) | (6,579.8) | (6,738.0) | (6,874.5) | (7,007.8) | (7,131.0) | (7,360.7) | (7,524.4) | (7,661.8) | (7,782.6) | (7,867.1) | (7,995.8) | (7,964.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (434.1) | (422.6) | (412.2) | (401.0) | (437.5) | (449.6) | (407.5) | (489.0) | (454.9) | (385.5) | (463.5) | (418.8) | (403.6) | (369.2) | (566.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 482.0 | 215.5 | - | 0.0 | ||||||||||||||||||||||
| Minority Interest | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.5 | 0.4 | 0.4 | 0.0 | 1.0 | 0.9 | 0.8 | 0.7 | 7.9 | ||||||||||||||||||||||
| Total Stockholders Equity | (218.1) | (253.5) | (223.9) | (230.9) | (182.7) | (63.7) | (88.5) | (130.2) | (107.8) | (19.5) | (299.4) | (177.9) | (334.5) | (359.9) | (699.3) | (452.9) | ||||||||||||||||||||||||
| Total Equity | (218.1) | (253.4) | (223.8) | (230.8) | (182.7) | (63.7) | (88.5) | (130.1) | (107.7) | (19.1) | (299.0) | (177.5) | (334.5) | (358.9) | (698.5) | (452.1) | (121.8) | (195.8) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,974.3 | 3,973.0 | 4,046.3 | 3,430.3 | 3,427.2 | 3,849.0 | 3,847.3 | 3,845.6 | 3,843.9 | 3,842.2 | 3,840.6 | 3,838.9 | 3,837.3 | 3,835.7 | 3,878.4 | 3,891.4 | 3,915.9 | 3,929.9 | 3,847.9 | 3,845.6 | 3,843.2 | 3,840.9 | 3,521.1 | 3,527.7 | 3,638.8 | 2,903.4 | 3,125.6 | 3,152.3 | 2,346.0 | 2,259.3 | 1,997.7 | 1,996.0 | 1,994.7 | 1,993.2 | 1,649.3 | 1,573.0 | 1,577.0 | 1,602.5 | 1,641.3 | 1,705.3 |
| Net debt | 2,950.9 | 2,941.7 | 2,989.5 | 3,089.9 | 3,013.0 | 2,878.3 | 2,986.4 | 3,002.0 | 2,923.0 | 2,973.6 | 3,127.8 | 3,098.0 | 3,259.0 | 3,254.6 | 3,480.1 | 3,418.5 | 2,994.8 | 3,102.7 | ||||||||||||||||||||||
| Working Capital | 515.6 | 420.7 | 443.9 | (335.3) | 319.4 | 848.3 | 792.4 | 773.6 | 731.0 | 739.5 | 548.1 | 594.8 | 398.6 | 326.0 | 103.8 | 177.1 | 159.8 | 50.0 | ||||||||||||||||||||||
| Book Value | (218.1) | (253.5) | (223.9) | (230.9) | (182.7) | (63.7) | (88.5) | (130.2) | (107.8) | (19.5) | (299.4) | (177.9) | (334.5) | (359.9) | (699.3) | (452.9) | (122.4) | (203.8) | ||||||||||||||||||||||
| Tangible Book Value | (2,707.5) | (2,785.8) | (2,765.6) | (2,786.4) | (2,702.6) | (2,589.8) | (2,649.5) | (2,661.3) | (2,681.6) | (2,667.9) | (2,878.0) | (2,807.3) | (2,991.6) | (3,066.0) | (3,328.5) | (3,213.9) | (3,250.1) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 202.6 |
| 146.0 |
| 126.2 |
| 147.9 |
| 144.0 |
| 139.6 |
| 136.0 |
| 267.8 |
| 97.9 |
| 225.0 |
| 234.9 |
| 226.5 |
| 228.3 |
| 246.2 |
| 238.0 |
| 234.5 |
| 185.4 |
| 200.4 |
| 256.0 |
| 236.8 |
| 204.1 |
| 232.6 |
| 278.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,233.8 |
| 1,218.3 |
| 1,052.1 |
| 634.5 |
| 1,204.2 |
| 1,020.2 |
| 738.2 |
| 451.7 |
| 3,536.3 |
| 3,708.1 |
| 3,684.3 |
| 3,914.1 |
| 2,829.9 |
| 2,762.7 |
| 2,472.9 |
| 2,346.8 |
| 2,222.9 |
| 2,125.2 |
| 1,726.9 |
| 2,013.2 |
| 1,886.3 |
| 1,842.7 |
| 1,799.5 |
| 1,792.9 |
| 181.7 |
| 186.3 |
| 182.6 |
| 175.5 |
| 169.3 |
| 161.2 |
| 151.4 |
| 335.8 |
| 147.7 |
| 309.0 |
| 298.1 |
| 295.9 |
| 286.8 |
| 283.1 |
| 285.5 |
| 287.5 |
| 271.8 |
| 314.7 |
| 305.2 |
| 314.4 |
| 311.8 |
| 319.8 |
| 312.9 |
| 167.7 |
| 163.3 |
| 145.7 |
| 129.9 |
| 107.0 |
| 107.8 |
| 106.0 |
| 101.6 |
| 373.6 |
| 101.1 |
| 361.7 |
| 361.6 |
| 325.9 |
| 318.8 |
| 308.5 |
| 306.6 |
| 301.9 |
| 315.2 |
| 320.3 |
| 306.1 |
| 291.7 |
| 306.2 |
| 317.3 |
| 307.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 301.6 |
| 353.1 |
| 334.0 |
| 102.0 |
| 234.6 |
| 235.1 |
| 217.6 |
| 217.4 |
| 81.9 |
| 65.0 |
| 120.8 |
| 122.1 |
| 119.5 |
| 122.8 |
| 126.9 |
| 127.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 2,427.5 |
| 2,973.1 |
| 1,254.2 |
| 1,270.5 |
| 1,252.7 |
| 1,240.3 |
| 3,042.1 |
| 1,239.8 |
| 2,853.0 |
| 2,893.0 |
| 2,745.8 |
| 2,726.9 |
| 2,572.2 |
| 2,578.3 |
| 2,601.2 |
| 2,559.1 |
| 2,501.6 |
| 1,924.2 |
| 1,914.1 |
| 1,924.1 |
| 1,942.6 |
| 1,937.7 |
| 771.7 |
| 793.0 |
| 227.0 |
| 226.7 |
| 230.9 |
| 226.1 |
| 222.8 |
| 671.5 |
| 228.3 |
| 603.7 |
| 628.4 |
| 608.1 |
| 631.4 |
| 624.1 |
| 636.4 |
| 653.2 |
| 663.7 |
| 660.1 |
| 339.0 |
| 326.7 |
| 355.5 |
| 382.3 |
| 395.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 177.8 |
| 180.3 |
| 172.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 334.9 |
| 310.0 |
| 314.0 |
| 302.7 |
| 293.5 |
| 236.5 |
| 252.0 |
| 190.8 |
| 192.5 |
| 170.3 |
| 116.0 |
| 129.3 |
| 64.8 |
| 84.8 |
| 62.2 |
| - |
| 66.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 163.2 |
| 165.4 |
| 155.3 |
| 119.9 |
| 123.5 |
| 110.6 |
| 66.2 |
| 318.8 |
| 64.2 |
| 120.1 |
| 103.9 |
| 113.8 |
| 134.9 |
| 92.2 |
| 87.7 |
| 85.7 |
| 73.3 |
| 81.4 |
| 81.4 |
| 80.9 |
| 92.1 |
| 102.6 |
| 99.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,043.4 |
| 5,063.3 |
| 4,893.6 |
| 4,433.9 |
| 3,214.7 |
| 3,046.5 |
| 2,670.1 |
| 2,334.7 |
| 8,434.7 |
| 8,364.8 |
| 8,304.8 |
| 8,299.1 |
| 7,159.9 |
| 6,874.6 |
| 6,372.3 |
| 6,235.3 |
| 6,031.0 |
| 5,867.8 |
| 5,541.0 |
| 4,786.1 |
| 4,619.3 |
| 4,645.9 |
| 4,671.2 |
| 4,660.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 14.1 |
| 13.8 |
| 0.0 |
| 0.0 |
| 5.0 |
| 20.0 |
| 0.0 |
| 50.0 |
| 262.1 |
| 267.1 |
| 263.0 |
| 248.2 |
| 239.1 |
| 241.0 |
| 232.1 |
| 433.7 |
| 218.8 |
| 414.3 |
| 402.2 |
| 386.9 |
| 360.0 |
| 381.4 |
| 375.1 |
| 374.3 |
| 342.5 |
| 343.4 |
| 279.1 |
| 272.4 |
| 285.6 |
| 284.2 |
| 285.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.0 |
| 32.6 |
| 31.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 768.4 |
| 329.6 |
| 257.1 |
| 208.6 |
| 231.7 |
| 230.9 |
| 215.0 |
| 514.6 |
| 182.3 |
| 507.3 |
| 433.1 |
| 423.6 |
| 434.9 |
| 422.2 |
| 377.7 |
| 361.4 |
| 366.9 |
| 387.3 |
| 338.5 |
| 319.0 |
| 344.9 |
| 346.1 |
| 294.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 835.3 |
| 810.5 |
| 794.9 |
| 803.6 |
| 752.8 |
| 735.8 |
| 709.4 |
| 730.7 |
| 617.6 |
| 591.4 |
| 630.5 |
| 630.3 |
| 580.5 |
| 627.7 |
| 1,074.0 |
| 1,168.3 |
| 748.0 |
| 578.0 |
| 469.9 |
| 500.0 |
| 488.2 |
| 459.0 |
| 1,064.4 |
| 1,010.2 |
| 1,036.3 |
| 953.5 |
| 907.8 |
| 883.6 |
| 893.5 |
| 845.7 |
| 829.5 |
| 799.7 |
| 835.5 |
| 683.8 |
| 679.4 |
| 713.4 |
| 702.6 |
| 692.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.0 |
| 201.7 |
| 185.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.3 |
| 0.0 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.7 |
| 1.8 |
| 2.0 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.3 |
| 137.7 |
| 16.4 |
| 16.4 |
| 17.2 |
| 17.7 |
| 17.6 |
| 19.4 |
| 18.3 |
| 21.7 |
| 23.0 |
| 22.9 |
| 23.6 |
| 34.9 |
| 35.6 |
| 35.9 |
| 35.1 |
| 36.0 |
| 248.8 |
| 242.7 |
| 228.8 |
| 250.9 |
| 259.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.4 |
| 116.1 |
| 120.2 |
| 114.8 |
| 84.4 |
| 86.4 |
| 70.3 |
| 25.6 |
| 210.3 |
| 26.2 |
| 215.6 |
| 223.5 |
| 217.5 |
| 66.8 |
| 36.6 |
| 35.2 |
| 31.4 |
| 38.2 |
| 37.2 |
| 34.1 |
| 48.6 |
| 44.2 |
| 39.2 |
| 82.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,165.2 |
| 5,259.1 |
| 4,954.4 |
| 4,569.0 |
| 4,427.6 |
| 4,459.8 |
| 4,357.9 |
| 4,296.4 |
| 5,242.2 |
| 4,737.0 |
| 4,499.0 |
| 4,455.5 |
| 3,588.6 |
| 3,322.8 |
| 3,043.8 |
| 2,998.3 |
| 2,948.6 |
| 2,921.0 |
| 2,632.3 |
| 2,612.1 |
| 2,600.6 |
| 2,635.2 |
| 2,701.0 |
| 2,761.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8,144.5) |
| (7,975.9) |
| (8,107.1) |
| (8,248.7) |
| (8,422.2) |
| (8,631.7) |
| (8,764.3) |
| 1,478.9 |
| 1,689.9 |
| 1,589.5 |
| 1,461.0 |
| 1,347.5 |
| 1,258.8 |
| 1,067.0 |
| 921.3 |
| 702.9 |
| 595.0 |
| 562.2 |
| 382.6 |
| 316.3 |
| 290.1 |
| 188.1 |
| 144.9 |
| (407.8) |
| (269.2) |
| (223.8) |
| (203.4) |
| (104.1) |
| (102.0) |
| (81.5) |
| (108.1) |
| (124.3) |
| (157.3) |
| (136.3) |
| (144.6) |
| (125.7) |
| (126.7) |
| (128.7) |
| (112.9) |
| (112.7) |
| (75.0) |
| (103.6) |
| (99.5) |
| (136.7) |
| (147.3) |
| (166.1) |
| (122.7) |
| (117.4) |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 10,309.6 |
| 10,309.6 |
| 10,309.6 |
| 10,309.6 |
| 10,309.6 |
| 10,309.6 |
| 10,309.6 |
| 10,241.4 |
| 10,226.7 |
| 10,226.7 |
| 10,226.7 |
| 10,226.7 |
| 10,226.7 |
| 10,176.6 |
| 10,108.6 |
| 10,076.0 |
| 7.5 |
| 7.2 |
| 1.0 |
| 1.0 |
| 0.4 |
| 0.3 |
| 1,030.4 |
| 970.3 |
| 908.5 |
| 860.1 |
| 791.5 |
| 708.7 |
| 728.1 |
| 660.9 |
| 587.9 |
| 516.8 |
| 479.8 |
| 208.8 |
| 170.7 |
| 141.4 |
| 106.3 |
| 84.5 |
| (122.4) |
| (203.8) |
| (68.4) |
| (142.2) |
| (1,214.6) |
| (1,414.4) |
| (1,442.9) |
| (1,708.2) |
| 2,424.4 |
| 2,928.0 |
| 2,897.3 |
| 2,983.5 |
| 2,779.9 |
| 2,843.1 |
| 2,600.5 |
| 2,576.1 |
| 2,494.5 |
| 2,430.0 |
| 2,428.9 |
| 1,965.2 |
| 1,848.1 |
| 1,869.2 |
| 1,863.9 |
| 1,814.5 |
| (60.8) |
| (135.1) |
| (1,212.9) |
| (1,413.4) |
| (1,687.8) |
| (1,961.7) |
| 3,192.5 |
| 3,627.8 |
| 3,805.8 |
| 3,843.6 |
| 3,571.3 |
| 3,551.8 |
| 3,328.6 |
| 3,236.9 |
| 3,082.4 |
| 2,946.8 |
| 2,908.7 |
| 2,174.0 |
| 2,018.7 |
| 2,010.7 |
| 1,970.2 |
| 1,898.9 |
| 3,324.7 |
| 3,596.6 |
| 2,997.5 |
| 3,101.8 |
| 3,122.2 |
| 3,398.4 |
| 2,847.4 |
| 2,437.7 |
| 2,759.2 |
| 2,885.9 |
| 128.6 |
| 2,072.4 |
| 326.8 |
| 351.2 |
| 331.5 |
| 357.4 |
| 394.0 |
| 35.7 |
| 146.0 |
| 184.0 |
| 273.6 |
| 380.1 |
| 304.1 |
| 56.5 |
| 734.3 |
| 520.2 |
| 250.0 |
| (7.3) |
| 2,471.9 |
| 2,697.9 |
| 2,648.0 |
| 2,960.6 |
| 1,922.1 |
| 1,879.2 |
| 1,579.4 |
| 1,501.1 |
| 1,393.4 |
| 1,325.5 |
| 891.4 |
| 1,329.4 |
| 1,206.9 |
| 1,129.3 |
| 1,096.9 |
| 1,100.7 |
| (68.4) |
| (142.2) |
| (1,214.6) |
| (1,414.4) |
| (1,442.9) |
| (1,708.2) |
| 2,424.4 |
| 2,928.0 |
| 2,897.3 |
| 2,983.5 |
| 2,779.9 |
| 2,843.1 |
| 2,600.5 |
| 2,576.1 |
| 2,494.5 |
| 2,430.0 |
| 2,428.9 |
| 1,965.2 |
| 1,848.1 |
| 1,869.2 |
| 1,863.9 |
| 1,814.5 |
| (3,387.5) |
| (3,288.8) |
| (3,342.4) |
| (2,695.5) |
| (2,915.8) |
| (2,921.8) |
| (3,171.3) |
| (1,289.2) |
| 1,459.9 |
| (559.4) |
| (537.9) |
| (574.0) |
| (515.2) |
| (595.8) |
| (638.6) |
| (759.9) |
| (792.8) |
| (732.8) |
| (298.1) |
| (392.8) |
| (410.3) |
| (461.0) |
| (518.5) |