| (in millions of USD) | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,742.5 | 1,485.6 | 809.0 | 1,628.6 | 1,563.8 | 1,202.1 | 1,459.6 | 1,468.9 | 1,693.6 | 1,363.1 | 1,645.9 | 1,222.0 | 1,316.9 | 1,096.5 | 1,184.2 | |||||||||||||||||||||||||
| (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 | 1,628.6 | 1,468.9 | 1,222.0 | 370.0 | 995.2 | 905.2 | 673.6 | 358.2 | 184.6 | 131.5 | 170.0 | 152.5 | 107.3 | 108.8 | 119.0 | 284.3 | 472.8 | ||
| Restricted Cash | 47.9 | 47.8 | 49.8 | 50.3 | 51.3 | 49.8 | 50.6 | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 34.5 | 33.9 | 373.4 | 853.9 | 36.7 | 27.2 | 39.0 | 66.0 | 138.8 | 220.6 | 366.6 | 398.7 | 398.2 | 207.5 | 345.0 | 82.5 | 19.7 | ||
| Cash And Short Term Investments | 1,663.1 | 1,502.8 | 1,595.4 | 1,223.9 | 1,031.9 | 932.4 | 712.6 | 424.2 | 323.4 | 352.1 | 536.6 | 551.2 | 505.5 | 316.3 | 464.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | 176.6 | 149.4 | 133.4 | 142.4 | 161.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,726.7 | 1,544.0 | 1,477.5 | 1,457.0 | 1,361.9 | 1,364.6 | 1,274.8 | 1,182.7 | 1,051.0 | 1,012.2 | 973.4 | 906.8 | 850.5 | 858.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 129.8 | 104.3 | 84.7 | 105.7 | 89.0 | 79.4 | 75.9 | 73.7 | 57.2 | 56.7 | 51.7 | 48.8 | 42.7 | 69.7 | 45.4 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 4,548.4 | 798.6 | 798.2 | 797.7 | 797.3 | 796.8 | 796.4 | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.7 | 3.6 | 3.6 | 3.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 4,948.2 | 798.6 | 808.4 | 806.4 | 804.7 | 801.9 | 796.4 | 0.0 | - | - | - | - | - | - | - | - | |||
| 370.0 |
| 267.5 |
| 636.2 |
| 1,102.0 |
| 995.2 |
| 787.0 |
| 693.5 |
| 835.7 |
| 905.2 |
| 780.0 |
| 600.6 |
| 586.4 |
| 673.6 |
| 696.4 |
| 510.6 |
| 440.1 |
| 358.2 |
| 323.9 |
| 257.2 |
| 234.4 |
| 184.6 |
| 189.9 |
| 165.0 |
| 130.0 |
| 131.5 |
| Restricted Cash | 49.8 | 50.7 | 50.4 | 47.9 | 49.1 | 63.1 | 54.9 | 47.8 | 41.0 | 47.9 | 49.8 | 49.8 | 56.6 | 57.8 | 60.1 | 50.3 | 55.8 | 52.5 | 48.8 | 51.3 | 54.4 | 59.0 | 50.8 | 49.8 | 59.3 | 53.0 | 55.8 | 50.6 | 68.9 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 38.1 | 37.6 | 861.9 | 34.5 | 37.2 | 38.0 | 38.4 | 33.9 | 36.6 | 34.4 | 45.7 | 373.4 | 240.1 | 165.6 | 45.8 | 853.9 | - | - | 39.6 | 36.7 | 203.7 | 174.9 | 30.6 | 27.2 | 73.8 | 34.4 | 40.9 | 39.0 | 35.6 | 248.4 | 82.9 | 66.0 | 97.3 | 81.4 | 133.8 | 138.8 | 214.0 | 128.0 | 367.7 | 220.6 |
| Cash And Short Term Investments | 1,780.6 | 1,523.2 | 1,670.9 | 1,663.1 | 1,601.0 | 1,240.1 | 1,498.0 | 1,502.8 | 1,730.2 | 1,397.5 | 1,691.6 | 1,595.4 | 1,557.0 | 1,262.1 | 1,230.0 | 1,223.9 | 267.5 | 636.2 | 1,141.6 | 1,031.9 | 990.7 | 868.4 | 866.3 | 932.4 | 853.8 | 635.0 | 627.3 | 712.6 | 732.0 | 759.0 | 523.0 | 424.2 | 421.2 | 338.6 | 368.2 | 323.4 | 403.9 | 293.0 | 497.7 | 352.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 378.2 | 372.5 | 379.4 | 378.3 | 359.4 | 345.6 | 342.4 | 321.9 | 312.6 | 304.3 | 301.8 | 289.8 | 292.1 | 286.7 | 286.2 | 272.3 | 277.5 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 9,928.0 | 8,909.4 | 9,040.0 | 8,916.5 | 8,077.0 | 7,429.6 | 7,361.4 | 7,251.5 | 9,886.4 | 8,923.7 | 9,088.5 | 7,528.1 | 7,595.2 | 6,198.2 | 6,085.4 | 6,581.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,338.6 | 1,310.6 | 1,295.1 | 1,274.8 | 1,251.6 | 1,221.4 | 1,197.6 | 1,182.7 | 1,170.7 | 1,121.8 | 1,068.1 | 1,051.0 | 1,032.2 | 1,024.9 | 1,018.1 | 1,012.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 569.2 | 551.2 | 525.4 | 511.5 | 451.2 | 432.1 | 417.4 | 411.7 | 419.1 | 417.6 | 404.5 | 396.3 | 385.0 | 393.0 | 398.1 | 401.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,526.6 | 4,527.3 | 4,523.6 | 4,514.1 | 1,877.8 | 1,879.8 | 1,884.9 | 1,882.7 | 1,882.3 | 1,882.3 | 1,881.4 | 1,834.0 | 1,833.6 | 1,830.0 | 1,825.3 | 1,831.5 | 1,831.8 | 1,832.3 | ||||||||||||||||||||||
| Intangible Assets | 1,748.2 | 1,812.3 | 1,886.8 | 1,947.3 | 175.6 | 179.8 | 187.7 | 194.5 | 204.9 | 201.0 | 197.5 | 187.4 | 196.2 | 203.9 | 212.5 | 224.6 | 234.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 69.8 | 80.1 | 64.2 | 63.8 | 48.2 | 46.3 | 49.5 | 46.9 | 58.9 | 59.4 | 61.6 | 61.5 | 67.6 | 70.7 | 74.7 | 78.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 139.6 | 134.5 | 134.0 | 128.5 | 119.5 | 119.1 | 117.2 | 115.0 | 94.6 | 91.9 | 91.7 | 65.2 | 65.3 | 60.6 | 52.3 | 53.7 | 51.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 17,511.4 | 16,518.9 | 16,663.0 | 16,564.1 | 11,221.6 | 10,554.7 | 10,489.1 | 10,383.1 | 13,023.9 | 12,052.1 | 12,200.0 | 10,546.4 | 10,603.6 | 9,214.3 | 9,125.9 | 9,635.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 132.4 | 137.6 | 120.6 | 129.8 | 118.7 | 89.2 | 80.9 | 104.3 | 94.0 | 92.3 | 95.3 | 84.7 | 122.5 | 86.7 | 84.7 | 105.7 | 111.4 | 85.9 | 79.0 | 89.0 | 73.9 | 70.4 | 62.0 | 79.4 | 67.7 | 76.3 | 61.7 | 75.9 | 73.9 | 70.6 | 62.6 | 73.7 | 71.9 | 58.4 | 74.6 | 57.2 | 55.9 | 48.6 | 51.2 | 56.7 |
| Short Term Debt | 400.0 | 399.9 | 399.9 | 399.8 | 17.6 | 18.2 | 18.9 | 18.7 | 18.8 | 13.6 | 13.7 | 10.2 | 10.2 | 10.1 | 10.3 | 8.7 | 8.7 | 8.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 70.3 | 70.5 | 68.8 | 69.4 | 51.7 | 50.7 | 50.3 | 50.2 | 51.7 | 55.1 | 51.0 | 47.3 | 43.8 | 44.8 | 40.8 | 38.4 | 37.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 176.7 | 147.1 | 151.7 | 183.9 | 157.8 | 112.9 | 120.8 | 135.0 | 173.1 | 164.1 | 123.0 | 209.9 | 177.0 | 173.8 | 138.7 | 225.4 | 177.2 | |||||||||||||||||||||||
| Other Current Liabilities | 609.0 | 531.5 | 641.1 | 552.0 | 455.3 | 458.9 | 478.7 | 469.8 | 518.0 | 496.3 | 558.1 | 395.4 | 370.9 | 346.1 | 361.4 | 388.4 | 382.4 | |||||||||||||||||||||||
| Total Current Liabilities | 7,879.1 | 7,041.1 | 7,128.7 | 6,956.3 | 5,799.7 | 5,329.2 | 5,343.9 | 5,309.1 | 8,000.8 | 7,254.4 | 7,343.5 | 5,805.4 | 5,958.1 | 4,753.9 | 4,702.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,554.1 | 4,552.2 | 4,550.3 | 4,548.4 | 799.0 | 798.9 | 798.7 | 798.6 | 798.5 | 798.4 | 798.3 | 798.2 | 798.1 | 797.9 | 797.8 | 797.7 | 797.6 | 797.5 | 797.4 | 797.3 | 797.2 | 797.0 | 796.9 | 796.8 | 796.7 | 796.6 | 796.5 | 796.4 | 800.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 59.3 | 66.6 | 52.9 | 55.5 | 47.1 | 45.7 | 49.4 | 49.0 | 51.5 | 53.5 | 55.1 | 57.3 | 62.9 | 66.8 | 71.0 | 74.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 553.5 | 531.9 | 518.0 | 444.7 | 93.0 | 95.3 | 95.1 | 86.0 | 94.8 | 103.0 | 101.3 | 112.1 | 116.5 | 129.8 | 157.1 | 165.5 | 188.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 315.2 | 316.5 | 317.6 | 312.2 | 248.0 | 246.7 | 243.0 | 236.8 | 231.9 | 225.2 | 225.9 | 197.2 | 196.7 | 195.0 | 198.7 | 184.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 13,497.8 | 12,638.8 | 12,692.4 | 12,436.1 | 7,105.0 | 6,629.0 | 6,638.7 | 6,582.1 | 9,276.8 | 8,527.7 | 8,612.2 | 7,053.2 | 7,202.5 | 6,009.0 | 5,988.5 | 6,550.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,047.3 | 1,950.0 | 2,070.2 | 2,277.0 | 2,387.8 | 2,224.6 | 2,165.4 | 2,213.0 | 2,186.2 | 2,009.4 | 2,100.9 | 2,023.1 | 1,993.7 | 1,811.4 | 1,736.3 | 1,669.6 | 1,798.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.7) | (17.6) | (25.0) | (53.7) | (89.6) | (91.9) | (80.3) | (145.1) | (145.2) | (167.2) | (183.1) | (159.9) | (204.2) | (198.3) | (171.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,013.6 | 3,880.1 | 3,970.6 | 4,128.0 | 4,116.6 | 3,925.7 | 3,850.4 | 3,801.0 | 3,747.1 | 3,524.4 | 3,587.8 | 3,493.2 | 3,401.1 | 3,205.3 | 3,137.4 | 3,085.2 | ||||||||||||||||||||||||
| Total Equity | 4,013.6 | 3,880.1 | 3,970.6 | 4,128.0 | 4,116.6 | 3,925.7 | 3,850.4 | 3,801.0 | 3,747.1 | 3,524.4 | 3,587.8 | 3,493.2 | 3,401.1 | 3,205.3 | 3,137.4 | 3,085.2 | 3,286.0 | 3,119.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,954.1 | 4,952.1 | 4,950.2 | 4,948.2 | 816.6 | 817.1 | 817.6 | 817.3 | 817.3 | 812.0 | 812.0 | 808.4 | 808.3 | 808.0 | 808.1 | 806.4 | 806.3 | 806.4 | 804.5 | 804.7 | 804.2 | 803.9 | 803.0 | 801.9 | 847.9 | 847.9 | 853.0 | 796.4 | 853.6 | 57.3 | 56.7 | - | 57.7 | 133.4 | 57.2 | - | 55.4 | 103.1 | 51.3 | - |
| Net debt | 3,173.5 | 3,428.9 | 3,279.3 | 3,285.1 | (784.4) | (423.0) | (680.4) | (685.5) | (912.9) | (585.5) | (879.6) | (787.0) | (748.7) | (454.1) | (421.9) | (417.5) | 538.8 | 170.2 | ||||||||||||||||||||||
| Working Capital | 2,048.9 | 1,868.3 | 1,911.3 | 1,960.2 | 2,277.3 | 2,100.4 | 2,017.5 | 1,942.4 | 1,885.6 | 1,669.3 | 1,745.0 | 1,722.7 | 1,637.1 | 1,444.3 | 1,383.2 | 1,312.4 | 1,549.4 | |||||||||||||||||||||||
| Book Value | 4,013.6 | 3,880.1 | 3,970.6 | 4,128.0 | 4,116.6 | 3,925.7 | 3,850.4 | 3,801.0 | 3,747.1 | 3,524.4 | 3,587.8 | 3,493.2 | 3,401.1 | 3,205.3 | 3,137.4 | 3,085.2 | 3,286.0 | 3,119.8 | ||||||||||||||||||||||
| Tangible Book Value | (2,261.2) | (2,459.5) | (2,439.8) | (2,333.4) | 2,063.2 | 1,866.1 | 1,777.8 | 1,723.8 | 1,659.9 | 1,441.1 | 1,508.9 | 1,471.8 | 1,371.3 | 1,171.4 | 1,099.6 | 1,029.1 | 1,219.4 | |||||||||||||||||||||||
| 164.2 |
| 79.4 |
| - |
| - |
| - |
| 366.8 |
| 492.5 |
| 164.2 |
| 79.4 |
| 186.6 |
| 178.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 378.3 | 321.9 | 289.8 | 272.3 | 249.2 | 244.8 | 233.9 | 224.0 | 58.3 | 58.8 | 50.8 | 37.8 | 36.6 | 35.2 | 29.4 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.4 | 25.5 | 27.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 8,916.5 | 7,251.5 | 7,528.1 | 6,581.6 | 6,169.5 | 5,464.6 | 5,677.7 | 5,893.6 | 5,272.0 | 4,863.6 | 5,088.2 | 5,002.5 | 4,832.6 | 5,075.9 | 4,257.9 | 4,159.1 | 4,239.8 | - | - |
| 804.2 |
| 714.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,215.2 | 1,132.3 | 1,081.2 | 1,055.7 | 966.1 | 957.2 | 866.1 | 789.2 | 713.8 | 659.2 | 619.5 | 564.6 | 504.5 | 533.7 | 495.5 | 444.8 | - | - | - |
| Property,Plant & Equipment Net | 511.5 | 411.7 | 396.3 | 401.3 | 395.8 | 407.4 | 408.7 | 393.5 | 337.2 | 353.0 | 353.9 | 342.2 | 346.0 | 324.3 | 308.7 | 269.3 | 274.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 207.3 | 290.1 | 82.2 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,514.1 | 1,882.7 | 1,834.0 | 1,831.5 | 1,820.7 | 1,791.1 | 1,782.6 | 814.0 | 657.1 | 657.1 | 561.5 | 540.3 | 533.9 | 517.4 | 513.7 | 421.6 | 433.3 | - | - |
| Intangible Assets | 1,947.3 | 194.5 | 187.4 | 224.6 | 275.8 | 330.6 | 399.1 | 141.4 | 57.6 | 69.5 | 32.4 | 40.6 | 45.2 | 55.8 | 77.2 | 61.6 | 76.6 | - | - |
| Operating Lease Right Of Use Assets | 63.8 | 46.9 | 61.5 | 78.7 | 103.0 | 114.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 0.0 | 37.1 | 34.1 | 29.2 | 25.4 | 21.1 | 16.5 | - | - |
| Other Non-Current Assets | 128.5 | 115.0 | 65.2 | 53.7 | 34.2 | 38.2 | 24.9 | 16.4 | 30.9 | 31.6 | 31.7 | 21.8 | 2.8 | 3.3 | 3.6 | 3.5 | 4.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16,564.1 | 10,383.1 | 10,546.4 | 9,635.2 | 9,227.2 | 8,550.7 | 8,676.0 | 7,915.4 | 6,833.7 | 6,440.8 | 6,467.5 | 6,370.1 | 6,163.7 | 6,479.6 | 5,393.8 | 5,226.3 | 5,127.4 | - | - |
| 37.3 |
| 37.3 |
| - |
| - |
| Short Term Debt | 399.8 | 0.0 | 10.2 | 8.7 | 7.4 | 5.1 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 69.4 | 50.2 | 47.3 | 38.4 | 37.9 | 39.2 | 40.3 | 34.6 | 22.9 | 26.3 | 11.2 | 6.9 | 5.2 | 3.0 | 3.0 | 3.5 | 9.5 | - | - |
| Operating Lease Liabilities Current | 22.5 | 19.2 | 20.3 | 25.1 | 28.9 | 37.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 183.9 | 135.0 | 209.9 | 225.4 | 209.7 | 131.7 | 146.4 | 121.5 | 280.5 | 247.8 | 210.4 | 171.7 | 138.2 | 130.9 | 172.5 | 163.2 | 135.1 | - | - |
| Other Current Liabilities | 552.0 | 469.8 | 395.4 | 388.4 | 336.8 | 277.6 | 219.5 | 155.9 | 91.9 | 79.8 | 39.6 | 44.7 | 34.3 | 33.8 | 38.6 | 41.2 | 44.7 | - | - |
| Total Current Liabilities | 6,956.3 | 5,309.1 | 5,805.4 | 5,269.2 | 4,938.2 | 4,426.9 | 4,845.0 | 5,296.7 | 4,725.1 | 4,365.9 | 4,573.0 | 4,438.9 | 4,268.2 | 4,745.7 | 3,788.3 | 3,742.2 | 3,701.9 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 55.5 | 49.0 | 57.3 | 74.8 | 92.4 | 96.9 | 13.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 444.7 | 86.0 | 112.1 | 165.5 | 218.0 | 240.8 | 223.1 | 154.4 | 33.9 | 22.1 | 1.8 | 55.7 | 53.3 | 40.6 | 23.1 | 7.8 | 12.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 312.2 | 236.8 | 197.2 | 184.7 | 207.5 | 174.4 | 151.7 | 89.1 | 73.8 | 68.3 | 62.4 | 56.6 | 48.8 | 52.9 | 52.1 | 46.9 | 45.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 12,436.1 | 6,582.1 | 7,053.2 | 6,550.0 | 6,279.2 | 5,769.3 | 6,056.5 | 5,558.6 | 4,878.4 | 4,529.1 | 4,682.0 | 4,593.1 | 4,390.0 | 4,875.1 | 3,897.6 | 3,824.3 | 3,785.9 | - | - |
| 3.6 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,277.0 | 2,213.0 | 2,023.1 | 1,669.6 | 1,445.9 | 1,431.4 | 1,409.5 | 1,262.6 | 901.7 | 926.2 | 894.3 | 957.5 | 1,088.5 | 1,002.1 | 919.5 | 856.3 | 829.5 | - | - |
| Accumulated Other Comprehensive Income | (53.7) | (145.1) | (159.9) | (133.9) | 51.8 | 56.5 | 0.1 | (36.2) | 20.0 | 29.2 | 7.5 | 21.5 | 22.0 | 37.7 | 37.5 | 42.4 | 41.9 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,128.0 | 3,801.0 | 3,493.2 | 3,085.2 | 2,948.0 | 2,781.4 | 2,619.5 | 2,356.8 | 2,227.2 | 1,911.7 | 1,785.5 | 1,777.0 | 1,773.7 | 1,604.5 | 1,496.2 | 1,402.0 | 1,341.4 | 1,196.6 | 1,952.2 |
| Total Equity | 4,128.0 | 3,801.0 | 3,493.2 | 3,085.2 | 2,948.0 | 2,781.4 | 2,619.5 | 2,356.8 | 2,227.2 | 1,911.7 | 1,785.5 | 1,777.0 | 1,773.7 | 1,604.5 | 1,496.2 | 1,402.0 | 1,341.4 | 1,196.6 | 1,952.2 |
| - |
| - |
| - |
| Net debt | 3,285.1 | (704.2) | (787.0) | (417.5) | (227.2) | (130.5) | 83.8 | (424.2) | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 1,960.2 | 1,942.4 | 1,722.7 | 1,312.4 | 1,231.3 | 1,037.7 | 832.7 | 596.9 | 546.9 | 497.7 | 515.2 | 563.6 | 564.4 | 330.2 | 469.6 | 416.9 | 537.9 | - | - |
| Book Value | 4,128.0 | 3,801.0 | 3,493.2 | 3,085.2 | 2,948.0 | 2,781.4 | 2,619.5 | 2,356.8 | 2,227.2 | 1,911.7 | 1,785.5 | 1,777.0 | 1,773.7 | 1,604.5 | 1,496.2 | 1,402.0 | 1,341.4 | 1,196.6 | 1,952.2 |
| Tangible Book Value | (2,333.4) | 1,723.8 | 1,471.8 | 1,029.1 | 851.5 | 659.7 | 437.8 | 1,401.4 | 1,512.5 | 1,185.1 | 1,191.6 | 1,196.1 | 1,194.6 | 1,031.3 | 905.3 | 918.8 | 831.4 | - | - |
| 264.3 |
| 260.7 |
| 249.2 |
| 244.9 |
| 241.3 |
| 252.9 |
| 244.8 |
| 250.0 |
| 240.9 |
| 242.3 |
| 233.9 |
| 235.0 |
| 234.2 |
| 225.1 |
| 224.0 |
| 77.9 |
| 73.4 |
| 81.6 |
| 58.3 |
| 68.0 |
| 65.1 |
| 62.7 |
| 58.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,237.3 |
| 6,632.4 |
| 6,317.3 |
| 6,169.5 |
| 6,622.2 |
| 5,592.4 |
| 5,340.2 |
| 5,464.6 |
| 6,389.4 |
| 5,627.9 |
| 5,555.9 |
| 5,677.7 |
| 7,292.0 |
| 5,290.0 |
| 5,076.2 |
| 5,893.6 |
| 5,048.7 |
| 5,993.0 |
| 5,973.5 |
| 5,272.0 |
| 5,751.8 |
| 4,215.7 |
| 4,521.0 |
| 4,863.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 934.8 |
| 908.9 |
| 891.7 |
| 866.1 |
| 846.9 |
| 827.4 |
| 808.5 |
| 789.2 |
| 773.5 |
| 744.7 |
| 739.5 |
| 713.8 |
| 690.6 |
| 675.6 |
| 669.7 |
| 659.2 |
| 399.5 |
| 398.6 |
| 395.4 |
| 395.8 |
| 393.1 |
| 392.4 |
| 396.0 |
| 407.4 |
| 403.8 |
| 401.7 |
| 403.4 |
| 408.7 |
| 404.7 |
| 394.0 |
| 389.1 |
| 393.5 |
| 397.2 |
| 377.1 |
| 328.6 |
| 337.2 |
| 341.6 |
| 349.3 |
| 348.4 |
| 353.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,816.7 |
| 1,820.7 |
| 1,819.6 |
| 1,798.9 |
| 1,796.8 |
| 1,791.1 |
| 1,789.8 |
| 1,785.8 |
| 1,783.1 |
| 1,782.6 |
| 1,781.5 |
| 810.6 |
| 813.3 |
| 814.0 |
| 827.4 |
| 698.1 |
| 698.0 |
| 657.1 |
| 657.1 |
| 657.1 |
| 657.1 |
| 657.1 |
| 245.9 |
| 260.0 |
| 275.8 |
| 287.9 |
| 297.2 |
| 314.1 |
| 330.6 |
| 348.0 |
| 359.7 |
| 379.5 |
| 399.1 |
| 420.9 |
| 128.0 |
| 135.5 |
| 141.4 |
| 105.1 |
| 77.4 |
| 79.2 |
| 57.6 |
| 62.0 |
| 65.2 |
| 65.0 |
| 69.5 |
| 84.0 |
| 97.3 |
| 104.2 |
| 103.0 |
| 101.8 |
| 99.6 |
| 96.1 |
| 114.8 |
| 124.3 |
| 119.2 |
| 112.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.7 |
| 44.4 |
| 34.2 |
| 31.1 |
| 31.2 |
| 29.8 |
| 38.2 |
| 27.8 |
| 27.9 |
| 28.6 |
| 24.9 |
| 18.4 |
| 15.8 |
| 15.7 |
| 16.4 |
| 34.1 |
| 33.2 |
| 32.1 |
| 30.9 |
| 32.7 |
| 31.8 |
| 34.2 |
| 31.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,283.7 |
| 9,688.1 |
| 9,367.3 |
| 9,227.2 |
| 9,665.9 |
| 8,615.4 |
| 8,376.9 |
| 8,550.7 |
| 9,466.9 |
| 8,701.7 |
| 8,638.2 |
| 8,676.0 |
| 10,363.0 |
| 7,002.4 |
| 7,050.0 |
| 7,915.4 |
| 6,842.8 |
| 7,684.6 |
| 7,619.5 |
| 6,833.7 |
| 7,310.3 |
| 5,776.1 |
| 6,096.9 |
| 6,440.8 |
| 7.1 |
| 7.4 |
| 7.0 |
| 6.9 |
| 6.1 |
| 5.1 |
| 51.2 |
| 51.3 |
| 56.5 |
| - |
| 53.6 |
| 57.3 |
| 56.7 |
| - |
| 57.7 |
| 133.4 |
| 57.2 |
| - |
| 55.4 |
| 103.1 |
| 51.3 |
| - |
| 39.8 |
| 38.6 |
| 37.9 |
| 38.4 |
| 40.6 |
| 39.6 |
| 39.2 |
| 38.8 |
| 42.2 |
| 41.3 |
| 40.3 |
| 39.4 |
| 42.5 |
| 36.6 |
| 34.6 |
| 23.7 |
| 27.0 |
| 24.7 |
| 22.9 |
| 25.1 |
| 28.5 |
| 26.8 |
| 26.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.6 |
| 38.1 |
| 37.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 170.2 |
| 132.0 |
| 209.7 |
| 164.3 |
| 149.3 |
| 97.6 |
| 131.7 |
| 115.0 |
| 121.5 |
| 84.5 |
| 146.4 |
| 840.3 |
| 307.9 |
| 283.2 |
| 320.6 |
| 356.3 |
| 281.2 |
| 277.0 |
| 280.5 |
| 278.1 |
| 245.3 |
| 245.8 |
| 247.8 |
| 408.4 |
| 361.3 |
| 336.8 |
| 333.5 |
| 309.9 |
| 304.2 |
| 277.6 |
| 277.1 |
| 268.0 |
| 270.5 |
| 219.5 |
| 127.1 |
| 111.2 |
| 114.2 |
| 132.9 |
| 142.2 |
| 103.8 |
| 100.0 |
| 91.9 |
| 84.1 |
| 96.8 |
| 84.9 |
| 79.8 |
| 5,269.2 |
| 5,687.9 |
| 5,221.9 |
| 4,957.9 |
| 4,938.2 |
| 5,356.0 |
| 4,380.0 |
| 4,263.1 |
| 4,426.9 |
| 5,389.7 |
| 4,823.9 |
| 4,823.5 |
| 4,845.0 |
| 6,549.7 |
| 4,306.8 |
| 4,397.4 |
| 5,296.7 |
| 4,623.7 |
| 5,501.7 |
| 5,455.7 |
| 4,725.1 |
| 5,273.7 |
| 3,784.1 |
| 3,913.2 |
| 4,365.9 |
| 79.3 |
| 86.7 |
| 92.6 |
| 92.4 |
| 92.7 |
| 92.2 |
| 95.1 |
| 96.9 |
| 105.1 |
| 100.1 |
| 93.8 |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.6 |
| 225.7 |
| 218.0 |
| 233.3 |
| 240.4 |
| 243.5 |
| 240.8 |
| 232.7 |
| 226.8 |
| 227.6 |
| 223.1 |
| 229.2 |
| 161.6 |
| 155.5 |
| 154.4 |
| 41.9 |
| 85.0 |
| 95.4 |
| 33.9 |
| 17.7 |
| 18.5 |
| 41.2 |
| 22.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 187.6 |
| 210.0 |
| 207.9 |
| 207.5 |
| 191.8 |
| 202.5 |
| 187.7 |
| 174.4 |
| 150.3 |
| 154.3 |
| 147.8 |
| 151.7 |
| 165.7 |
| 89.8 |
| 91.0 |
| 89.1 |
| 79.9 |
| 78.9 |
| 76.7 |
| 73.8 |
| 74.2 |
| 74.2 |
| 72.3 |
| 68.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,997.7 |
| 6,568.3 |
| 6,323.8 |
| 6,279.2 |
| 6,689.5 |
| 5,725.7 |
| 5,598.3 |
| 5,769.3 |
| 6,707.1 |
| 6,132.3 |
| 6,118.9 |
| 6,056.5 |
| 7,765.0 |
| 4,577.9 |
| 4,663.0 |
| 5,558.6 |
| 4,797.3 |
| 5,715.7 |
| 5,675.7 |
| 4,878.4 |
| 5,413.6 |
| 3,960.5 |
| 4,108.8 |
| 4,529.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,606.9 |
| 1,513.3 |
| 1,445.9 |
| 1,499.3 |
| 1,418.9 |
| 1,370.2 |
| 1,431.4 |
| 1,433.3 |
| 1,301.4 |
| 1,265.2 |
| 1,409.5 |
| 1,425.8 |
| 1,302.6 |
| 1,268.1 |
| 1,262.6 |
| 961.4 |
| 881.0 |
| 843.7 |
| 901.7 |
| 871.9 |
| 834.9 |
| 958.9 |
| 926.2 |
| (133.9) |
| (47.0) |
| 3.8 |
| 45.1 |
| 51.8 |
| 57.2 |
| 73.1 |
| 79.5 |
| 56.5 |
| 45.2 |
| 11.6 |
| 26.5 |
| 0.1 |
| (19.3) |
| (47.4) |
| (35.8) |
| (36.2) |
| (26.7) |
| (9.2) |
| 24.4 |
| 20.0 |
| 4.6 |
| (16.8) |
| 39.2 |
| 29.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,286.0 |
| 3,119.8 |
| 3,043.5 |
| 2,948.0 |
| 2,976.4 |
| 2,889.7 |
| 2,778.6 |
| 2,781.4 |
| 2,759.8 |
| 2,569.4 |
| 2,519.3 |
| 2,619.5 |
| 2,598.0 |
| 2,424.5 |
| 2,387.0 |
| 2,356.8 |
| 2,388.6 |
| 2,205.2 |
| 1,943.8 |
| 2,227.2 |
| 1,896.7 |
| 1,815.6 |
| 1,988.1 |
| 1,911.7 |
| 3,043.5 |
| 2,948.0 |
| 2,976.4 |
| 2,889.7 |
| 2,778.6 |
| 2,781.4 |
| 2,759.8 |
| 2,569.4 |
| 2,519.3 |
| 2,619.5 |
| 2,598.0 |
| 2,424.5 |
| 2,387.0 |
| 2,356.8 |
| 2,388.6 |
| 2,205.2 |
| 1,943.8 |
| 2,227.2 |
| 1,896.7 |
| 1,815.6 |
| 1,988.1 |
| 1,911.7 |
| (337.1) |
| (227.2) |
| (186.5) |
| (64.5) |
| (63.3) |
| (130.5) |
| (5.9) |
| 212.9 |
| 225.7 |
| 83.8 |
| 121.6 |
| (701.7) |
| (466.3) |
| - |
| (363.5) |
| (205.2) |
| (311.0) |
| - |
| (348.5) |
| (189.9) |
| (446.4) |
| - |
| 1,410.5 |
| 1,359.4 |
| 1,231.3 |
| 1,266.2 |
| 1,212.4 |
| 1,077.1 |
| 1,037.7 |
| 999.7 |
| 804.0 |
| 732.4 |
| 832.7 |
| 742.3 |
| 983.2 |
| 678.8 |
| 596.9 |
| 425.0 |
| 491.3 |
| 517.8 |
| 546.9 |
| 478.1 |
| 431.6 |
| 607.8 |
| 497.7 |
| 3,043.5 |
| 2,948.0 |
| 2,976.4 |
| 2,889.7 |
| 2,778.6 |
| 2,781.4 |
| 2,759.8 |
| 2,569.4 |
| 2,519.3 |
| 2,619.5 |
| 2,598.0 |
| 2,424.5 |
| 2,387.0 |
| 2,356.8 |
| 2,388.6 |
| 2,205.2 |
| 1,943.8 |
| 2,227.2 |
| 1,896.7 |
| 1,815.6 |
| 1,988.1 |
| 1,911.7 |
| 1,041.6 |
| 966.8 |
| 851.5 |
| 868.9 |
| 793.6 |
| 667.7 |
| 659.7 |
| 622.0 |
| 423.9 |
| 356.7 |
| 437.8 |
| 395.6 |
| 1,485.9 |
| 1,438.2 |
| 1,401.4 |
| 1,456.1 |
| 1,429.7 |
| 1,166.6 |
| 1,512.5 |
| 1,177.6 |
| 1,093.3 |
| 1,266.0 |
| 1,185.1 |