| (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 | 198.0 | 154.0 | 204.0 | 267.0 | 234.0 | 151.3 | 73.6 | 68.1 | 78.3 | 58.8 | 60.9 | 50.1 | 61.6 | 66.4 | 104.6 | 213.1 | 98.5 | ||
| Restricted Cash | - | - | - | 0.0 | 438.0 | 0.0 | - | 0.0 | 4.7 | 3.8 | 5.4 | 13.5 | 10.7 | 0.1 | 18.0 | 21.5 | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 198.0 | 154.0 | 204.0 | 267.0 | 234.0 | 151.3 | 73.6 | 68.1 | 78.3 | 58.8 | 60.9 | 50.1 | 61.6 | 66.4 | 104.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,897.0 | 1,861.0 | 1,714.0 | 1,610.0 | 1,465.0 | 1,182.4 | 1,228.5 | 1,242.1 | 1,010.9 | 831.9 | 835.5 | 794.9 | 777.4 | 775.8 | 754.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | 78.0 | 69.0 | 61.2 | 80.8 | 79.2 | 73.5 | 69.5 | 63.7 | 66.0 | 64.3 | 64.1 | 65.9 | 58.7 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 2,142.0 | 2,118.1 | 1,969.1 | 1,873.9 | 1,798.6 | 1,734.6 | 1,624.9 | 1,591.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 689.0 | 828.0 | 833.0 | 767.0 | 748.0 | 547.4 | 594.7 | 731.9 | 599.3 | 445.5 | 502.4 | 560.9 | 475.4 | 399.0 | 391.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | 7,765.0 | 7,129.0 | 6,328.0 | 6,555.1 | 6,588.2 | 7,898.5 | 6,619.9 | 5,396.0 | 5,366.0 | 5,480.5 | 4,470.1 | 4,142.3 | 3,762.1 | 3,312.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 20.0 | 21.0 | 22.0 | 23.0 | 27.0 | 26.9 | 26.6 | 26.6 | 26.5 | 26.7 | 26.7 | 26.5 | 26.7 | 25.7 | 25.6 | 25.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 819.0 | 8,885.0 | 8,712.0 | 7,677.0 | 7,888.1 | 7,104.8 | 8,324.2 | 6,701.4 | 5,431.5 | 5,543.6 | 6,115.1 | 4,473.9 | 4,143.7 | 3,771.9 | 3,317.3 | 43.0 | |||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 182.0 | 198.0 | 189.0 | 180.0 | 151.0 | 154.0 | 162.0 | 164.0 | 234.0 | 204.0 | 159.0 | 218.0 | 253.0 | 267.0 | 456.3 | |||||||||||||||||||||||||
| 120.3 |
| 116.5 |
| - |
| - |
| - |
| 213.1 |
| 98.5 |
| 120.3 |
| 116.5 |
| 615.0 |
| 598.7 |
| - |
| - |
| 50.1 |
| - |
| - |
| Prepaid Expenses | 378.0 | 448.0 | 347.0 | 323.0 | 693.0 | 200.7 | 179.2 | 178.3 | 160.1 | 141.3 | 138.1 | 132.7 | 159.3 | 133.9 | 163.0 | 136.5 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | 42.3 | 33.9 | 39.8 | 46.0 | 44.2 | 37.7 | 13.5 | 14.6 | 13.4 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,473.0 | 2,463.0 | 2,265.0 | 2,200.0 | 2,461.0 | 1,595.5 | 1,562.1 | 1,567.7 | 1,322.9 | 1,101.6 | 1,098.3 | 1,043.6 | 1,062.5 | 1,040.2 | 1,088.2 | 1,023.3 | 880.4 | - | - |
| 1,535.9 |
| 1,487.6 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 1,224.2 | 1,256.0 | 1,192.4 | 1,128.0 | 1,083.6 | 1,035.0 | 991.1 | 966.2 | 911.7 | 880.8 | 855.7 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 917.8 | 862.1 | 776.7 | 745.9 | 715.0 | 699.6 | 633.8 | 624.9 | 624.2 | 606.8 | 543.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,152.0 | 1,158.0 | 940.0 | 861.0 | 571.0 | 475.2 | 475.0 | 475.2 | 395.5 | 386.8 | 389.1 | 393.0 | 383.7 | 384.2 | 377.3 | 355.8 | 216.4 | - | - |
| Intangible Assets | 412.0 | 457.0 | 396.0 | 295.0 | 171.0 | 43.2 | 50.9 | 59.1 | 42.9 | 48.2 | 55.2 | 66.6 | 72.4 | 80.5 | 84.8 | 72.3 | 39.1 | - | - |
| Operating Lease Right Of Use Assets | 1,000.0 | 1,055.0 | 1,016.0 | 715.0 | 341.0 | 256.0 | 214.8 | 203.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 14.2 | 6.7 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | 29.9 | 25.5 | 16.8 | 15.2 | 17.2 | 22.9 | 19.5 | 22.8 | 22.0 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16,387.0 | 16,672.0 | 15,778.0 | 14,395.0 | 13,835.0 | 12,932.0 | 14,475.3 | 13,347.8 | 11,725.7 | 10,912.2 | 10,952.6 | 9,837.8 | 9,168.3 | 8,319.0 | 7,617.8 | 6,652.4 | 6,259.8 | - | - |
| 294.4 |
| 262.7 |
| - |
| - |
| Short Term Debt | 819.0 | 1,120.0 | 1,583.0 | 1,349.0 | 1,333.0 | 516.6 | 425.7 | 81.5 | 35.5 | 177.6 | 634.5 | 3.8 | 1.3 | 9.8 | 5.1 | 43.0 | 232.6 | - | - |
| Deferred Revenue Current | 161.0 | 160.0 | 177.0 | 178.0 | 183.0 | 183.5 | 165.2 | 160.9 | 14.0 | 14.1 | 13.0 | 11.8 | 15.1 | 21.6 | 20.7 | 16.0 | - | - | - |
| Operating Lease Liabilities Current | 303.0 | 302.0 | 234.0 | 191.0 | 100.0 | 78.8 | 72.3 | 73.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 226.0 | 197.0 | 200.0 | 259.0 | 210.0 | 158.1 | 126.1 | 149.6 | 135.9 | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,778.0 | 3,271.0 | 3,649.0 | 3,316.0 | 3,201.0 | 2,053.1 | 2,625.4 | 2,516.7 | 2,015.0 | 1,744.1 | 1,680.3 | 1,110.8 | 1,231.1 | 1,272.7 | 1,173.8 | 1,131.5 | 850.3 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 732.0 | 804.0 | 800.0 | 541.0 | 256.0 | 186.4 | 151.4 | 137.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 523.0 | 440.0 | 368.0 | 366.0 | 411.0 | 446.3 | 438.5 | 421.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 4.6 | - | - | - |
| Deferred Tax Liabilities | 1,808.0 | 1,671.0 | 1,658.0 | 1,571.0 | 1,275.0 | 1,125.7 | 1,161.4 | 1,179.7 | 1,211.1 | 1,688.7 | 1,587.5 | 1,443.3 | 1,429.6 | 1,177.1 | 1,121.5 | 1,108.9 | 1,035.9 | - | - |
| Pension Obligations | - | - | - | 179.0 | 188.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,923.0 | 1,954.0 | 1,871.0 | 1,568.0 | 1,314.0 | 1,403.9 | 1,442.0 | 1,402.6 | 812.6 | 817.6 | 829.6 | 783.3 | 616.3 | 948.9 | 896.6 | 680.8 | 681.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 13,335.0 | 13,555.0 | 12,709.0 | 11,458.0 | 11,037.0 | 10,676.4 | 11,999.0 | 10,811.2 | 8,622.3 | 8,850.2 | 8,965.5 | 8,031.8 | 7,207.1 | 6,851.5 | 6,299.7 | 5,248.1 | 4,832.8 | - | - |
| 26.7 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,569.0 | 2,644.0 | 2,554.0 | 2,518.0 | 2,266.0 | 1,912.9 | 2,177.5 | 2,337.3 | 2,471.7 | 1,827.0 | 1,667.1 | 1,450.5 | 1,390.8 | 1,221.2 | 1,090.4 | 1,019.8 | 1,036.2 | - | - |
| Accumulated Other Comprehensive Income | (620.0) | (692.0) | (655.0) | (796.0) | (689.0) | (817.2) | (836.5) | (911.6) | (707.5) | (834.0) | (712.7) | (620.3) | (438.2) | (587.6) | (567.2) | (376.6) | (378.9) | (544.2) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,052.0 | 3,117.0 | 3,069.0 | 2,937.0 | 2,798.0 | 2,256.0 | 2,476.0 | 2,536.6 | 2,453.6 | 2,057.7 | 1,987.1 | 1,819.1 | 1,896.6 | 1,467.3 | 1,318.2 | 1,404.3 | 1,427.0 | 1,345.2 | 1,887.6 |
| Total Equity | 3,052.0 | 3,117.0 | 3,069.0 | 2,937.0 | 2,798.0 | 2,256.0 | 2,476.0 | 2,536.6 | 2,453.6 | 2,057.7 | 1,987.1 | 1,819.1 | 1,896.6 | 1,467.3 | 1,318.2 | 1,404.3 | 1,427.0 | 1,345.2 | 1,887.6 |
| 232.6 |
| - |
| - |
| Net debt | 621.0 | 8,731.0 | 8,508.0 | 7,410.0 | 7,654.1 | 6,953.5 | 8,250.6 | 6,633.3 | 5,353.1 | 5,484.8 | 6,054.1 | 4,423.8 | 4,082.1 | 3,705.5 | 3,212.8 | (170.1) | 134.1 | - | - |
| Working Capital | (305.0) | (808.0) | (1,384.0) | (1,116.0) | (740.0) | (457.6) | (1,063.3) | (949.0) | (692.1) | (642.5) | (582.0) | (67.2) | (168.6) | (232.4) | (85.7) | (108.2) | 30.1 | - | - |
| Book Value | 3,052.0 | 3,117.0 | 3,069.0 | 2,937.0 | 2,798.0 | 2,256.0 | 2,476.0 | 2,536.6 | 2,453.6 | 2,057.7 | 1,987.1 | 1,819.1 | 1,896.6 | 1,467.3 | 1,318.2 | 1,404.3 | 1,427.0 | 1,345.2 | 1,887.6 |
| Tangible Book Value | 1,488.0 | 1,502.0 | 1,733.0 | 1,781.0 | 2,056.0 | 1,737.5 | 1,950.1 | 2,002.3 | 2,015.1 | 1,622.6 | 1,542.8 | 1,359.4 | 1,440.4 | 1,002.6 | 856.0 | 976.2 | 1,171.4 | - | - |
| 447.7 |
| 221.9 |
| 234.0 |
| 202.7 |
| 268.0 |
| 91.7 |
| 151.3 |
| 684.2 |
| 831.5 |
| 397.2 |
| 73.6 |
| 75.9 |
| 92.5 |
| 62.8 |
| 68.1 |
| 60.7 |
| 73.6 |
| 73.9 |
| 78.3 |
| 65.3 |
| 55.4 |
| 38.0 |
| 58.8 |
| 75.0 |
| 66.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 3.0 | 6.0 | 5.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 182.0 | 198.0 | 189.0 | 180.0 | 151.0 | 154.0 | 162.0 | 164.0 | 234.0 | 204.0 | 159.0 | 218.0 | 253.0 | 267.0 | 456.3 | 447.7 | 221.9 | 234.0 | 202.7 | 268.0 | 91.7 | 151.3 | 684.2 | 831.5 | 397.2 | 73.6 | 75.9 | 92.5 | 62.8 | 68.1 | 60.7 | 73.6 | 73.9 | 78.3 | 65.3 | 55.4 | 38.0 | 58.8 | 75.0 | 66.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,932.0 | 1,897.0 | 2,125.0 | 1,853.0 | 1,825.0 | 1,861.0 | 1,869.0 | 1,861.0 | 1,814.0 | 1,714.0 | 1,647.0 | 1,572.0 | 1,682.0 | 1,610.0 | 1,620.8 | 1,692.9 | 1,602.7 | 1,464.7 | 1,361.5 | 1,298.9 | 1,194.6 | 1,182.4 | 1,156.2 | 1,087.6 | 1,202.8 | 1,228.5 | 1,274.5 | 1,249.0 | 1,221.8 | 1,242.1 | 1,156.7 | 1,054.5 | 986.1 | 1,010.9 | 981.7 | 916.6 | 862.9 | 831.9 | 856.8 | 850.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | 75.0 | 74.0 | 74.0 | 78.0 | 78.5 | 82.1 | 74.8 | 68.7 | 66.8 | 62.7 | 60.6 | 61.2 | 60.6 | 62.3 | 65.4 | 80.8 | 83.2 | 81.0 | 80.1 | 79.2 | 78.1 | 74.1 | 73.7 | 73.5 | 71.3 | 67.2 | 67.7 | 69.5 | 67.3 | 66.6 |
| Prepaid Expenses | 372.0 | 378.0 | 294.0 | 307.0 | 352.0 | 448.0 | 350.0 | 346.0 | 358.0 | 347.0 | 231.0 | 253.0 | 251.0 | 245.0 | 183.0 | 194.6 | 212.8 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,486.0 | 2,473.0 | 2,608.0 | 2,340.0 | 2,328.0 | 2,463.0 | 2,381.0 | 2,371.0 | 2,406.0 | 2,265.0 | 2,112.0 | 2,117.0 | 2,260.0 | 2,200.0 | 2,338.7 | 2,417.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 1,468.0 | 1,429.0 | 1,393.0 | 1,377.0 | 1,342.6 | 1,310.6 | 1,293.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 1,164.0 | 1,132.0 | 1,093.0 | 1,148.0 | 1,117.6 | 1,070.0 | 1,046.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,158.0 | 1,152.0 | 1,152.0 | 1,152.0 | 1,161.0 | 1,158.0 | 1,126.0 | 1,115.0 | 1,017.0 | 940.0 | 860.0 | 861.0 | 861.0 | 861.0 | 867.8 | 854.2 | 844.8 | 570.9 | ||||||||||||||||||||||
| Intangible Assets | 403.0 | 412.0 | 425.0 | 439.0 | 443.0 | 457.0 | 480.0 | 490.0 | 569.0 | 396.0 | 274.0 | 281.0 | 288.0 | 295.0 | 298.5 | 310.7 | 322.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 994.0 | 1,000.0 | 944.0 | 954.0 | 1,013.0 | 1,055.0 | 1,097.0 | 1,144.0 | 1,190.0 | 1,016.0 | 974.0 | 766.0 | 673.0 | 715.0 | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,228.0 | 16,387.0 | 16,548.0 | 16,470.0 | 16,421.0 | 16,672.0 | 16,497.0 | 16,408.0 | 16,481.0 | 15,778.0 | 15,330.0 | 14,971.0 | 14,543.0 | 14,395.0 | 14,499.0 | 14,475.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 725.0 | 689.0 | 676.0 | 838.0 | 864.0 | 828.0 | 891.0 | 797.0 | 854.0 | 833.0 | 911.0 | 934.0 | 980.0 | 767.0 | 876.1 | 966.6 | 867.3 | 747.9 | 733.4 | 672.6 | 547.5 | 547.4 | 461.7 | 425.7 | 522.6 | 594.7 | 742.9 | 768.1 | 839.8 | 731.9 | 704.6 | 706.2 | 618.6 | 599.3 | 557.2 | 536.4 | 536.2 | 445.5 | 457.8 | 462.3 |
| Short Term Debt | 1,718.0 | 819.0 | 577.0 | 734.0 | 1,114.0 | 1,120.0 | 975.0 | 1,086.0 | 741.0 | 1,583.0 | 1,888.0 | 1,330.0 | 1,674.0 | 1,349.0 | 1,049.1 | 1,414.7 | 1,559.9 | |||||||||||||||||||||||
| Deferred Revenue Current | 157.0 | 161.0 | 161.0 | 158.0 | 156.0 | 160.0 | 163.0 | 168.0 | 170.0 | 177.0 | 193.0 | 198.0 | 184.0 | 178.0 | 179.2 | 182.6 | 181.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 300.0 | 303.0 | 295.0 | 292.0 | 298.0 | 302.0 | 304.0 | 303.0 | 303.0 | 234.0 | 215.0 | 196.0 | 187.0 | 191.0 | 176.9 | 162.4 | ||||||||||||||||||||||||
| Accrued Expenses | 160.0 | 226.0 | 208.0 | 175.0 | 144.0 | 197.0 | 192.0 | 162.0 | 138.0 | 200.0 | 179.0 | 155.0 | 131.0 | 259.0 | 231.3 | 206.6 | 155.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,668.0 | 2,778.0 | 2,560.0 | 2,869.0 | 3,197.0 | 3,271.0 | 3,211.0 | 3,184.0 | 2,918.0 | 3,649.0 | 3,987.0 | 3,411.0 | 3,755.0 | 3,316.0 | 3,201.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 725.0 | 732.0 | 689.0 | 702.0 | 762.0 | 804.0 | 850.0 | 895.0 | 929.0 | 800.0 | 783.0 | 586.0 | 506.0 | 541.0 | 471.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 534.0 | 523.0 | 500.0 | 480.0 | 457.0 | 440.0 | 423.0 | 404.0 | 383.0 | 368.0 | 357.0 | 351.0 | 349.0 | 366.0 | 371.4 | 381.1 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 1,812.0 | 1,808.0 | 1,772.0 | 1,632.0 | 1,657.0 | 1,671.0 | 1,628.0 | 1,640.0 | 1,633.0 | 1,658.0 | 1,700.0 | 1,665.0 | 1,610.0 | 1,571.0 | 1,492.2 | 1,439.5 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,916.0 | 1,923.0 | 1,842.0 | 1,902.0 | 1,913.0 | 1,954.0 | 1,974.0 | 2,053.0 | 2,063.0 | 1,871.0 | 1,813.0 | 1,604.0 | 1,507.0 | 1,568.0 | 1,509.3 | 1,437.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 13,370.0 | 13,335.0 | 13,454.0 | 13,396.0 | 13,418.0 | 13,555.0 | 13,441.0 | 13,327.0 | 13,416.0 | 12,709.0 | 12,233.0 | 11,875.0 | 11,538.0 | 11,458.0 | 11,488.3 | 11,643.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 19.0 | 20.0 | 20.0 | 20.0 | 21.0 | 21.0 | 21.0 | 22.0 | 22.0 | 22.0 | 22.0 | 23.0 | 23.0 | 23.0 | 25.1 | 25.6 | 25.6 | 26.9 | 26.8 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.6 | 26.7 | 26.7 | 26.7 | 26.6 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.8 | 26.7 | 26.7 | 26.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,422.0 | 2,569.0 | 2,615.0 | 2,590.0 | 2,569.0 | 2,644.0 | 2,577.0 | 2,589.0 | 2,568.0 | 2,554.0 | 2,505.0 | 2,489.0 | 2,596.0 | 2,518.0 | 2,530.6 | 2,379.8 | 2,170.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (622.0) | (620.0) | (637.0) | (636.0) | (685.0) | (692.0) | (678.0) | (671.0) | (654.0) | (655.0) | (579.0) | (570.0) | (782.0) | (796.0) | (772.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,858.0 | 3,052.0 | 3,094.0 | 3,074.0 | 3,003.0 | 3,117.0 | 3,056.0 | 3,081.0 | 3,065.0 | 3,069.0 | 3,097.0 | 3,096.0 | 3,005.0 | 2,937.0 | 3,011.0 | 2,833.0 | ||||||||||||||||||||||||
| Total Equity | 2,858.0 | 3,052.0 | 3,094.0 | 3,074.0 | 3,003.0 | 3,117.0 | 3,056.0 | 3,081.0 | 3,065.0 | 3,069.0 | 3,097.0 | 3,096.0 | 3,005.0 | 2,937.0 | 3,011.0 | 2,833.0 | 2,649.0 | 2,798.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,718.0 | 819.0 | 577.0 | 734.0 | 1,114.0 | 1,120.0 | 975.0 | 1,086.0 | 741.0 | 1,583.0 | 1,888.0 | 1,330.0 | 1,674.0 | 1,349.0 | 1,049.1 | 1,414.7 | 1,559.9 | 1,333.4 | 1,354.8 | 1,362.7 | 789.9 | 516.6 | 1,133.4 | 1,460.6 | 853.5 | 1,154.6 | 217.7 | 238.4 | 210.2 | 81.5 | 0.0 | 44.1 | 36.5 | 35.5 | 59.4 | 136.0 | 190.3 | 177.6 | 133.7 | 122.4 |
| Net debt | 1,536.0 | 621.0 | 388.0 | 554.0 | 963.0 | 966.0 | 813.0 | 922.0 | 507.0 | 1,379.0 | 1,729.0 | 1,112.0 | 1,421.0 | 1,082.0 | 592.8 | 966.9 | 1,338.0 | 1,099.4 | ||||||||||||||||||||||
| Working Capital | (1,182.0) | (305.0) | 48.0 | (529.0) | (869.0) | (808.0) | (830.0) | (813.0) | (512.0) | (1,384.0) | (1,875.0) | (1,294.0) | (1,495.0) | (1,116.0) | (863.0) | (1,170.5) | (1,442.9) | |||||||||||||||||||||||
| Book Value | 2,858.0 | 3,052.0 | 3,094.0 | 3,074.0 | 3,003.0 | 3,117.0 | 3,056.0 | 3,081.0 | 3,065.0 | 3,069.0 | 3,097.0 | 3,096.0 | 3,005.0 | 2,937.0 | 3,011.0 | 2,833.0 | 2,649.0 | 2,798.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,297.0 | 1,488.0 | 1,517.0 | 1,483.0 | 1,399.0 | 1,502.0 | 1,450.0 | 1,476.0 | 1,479.0 | 1,733.0 | 1,963.0 | 1,954.0 | 1,856.0 | 1,781.0 | 1,844.7 | 1,668.1 | 1,482.1 | |||||||||||||||||||||||
| 693.2 |
| 208.1 |
| 159.3 |
| 184.7 |
| 200.7 |
| 131.8 |
| 151.3 |
| 191.1 |
| 179.2 |
| 138.6 |
| 149.0 |
| 193.1 |
| 178.3 |
| 169.2 |
| 165.6 |
| 177.9 |
| 160.1 |
| 134.3 |
| 137.5 |
| 144.8 |
| 141.3 |
| 138.5 |
| 143.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,112.2 |
| 2,460.6 |
| 1,839.2 |
| 1,788.9 |
| 1,531.6 |
| 1,595.5 |
| 2,032.9 |
| 2,132.7 |
| 1,856.6 |
| 1,562.1 |
| 1,572.1 |
| 1,571.4 |
| 1,557.8 |
| 1,567.7 |
| 1,464.7 |
| 1,367.8 |
| 1,311.5 |
| 1,322.9 |
| 1,252.6 |
| 1,176.7 |
| 1,113.3 |
| 1,101.6 |
| 1,137.6 |
| 1,126.2 |
| 1,273.6 |
| 1,259.8 |
| 1,240.6 |
| 1,217.2 |
| 1,212.2 |
| 1,196.9 |
| 1,246.1 |
| 1,226.3 |
| 1,224.2 |
| 1,236.2 |
| 1,260.3 |
| 1,277.9 |
| 1,256.0 |
| 1,244.9 |
| 1,224.5 |
| 1,210.4 |
| 1,192.4 |
| 1,187.2 |
| 1,167.2 |
| 1,144.9 |
| 1,128.0 |
| 1,116.4 |
| 1,105.5 |
| 985.0 |
| 942.4 |
| 932.5 |
| 930.5 |
| 927.1 |
| 913.4 |
| 913.1 |
| 906.7 |
| 917.8 |
| 891.7 |
| 866.9 |
| 871.5 |
| 862.1 |
| 826.2 |
| 823.9 |
| 790.5 |
| 776.7 |
| 778.9 |
| 762.4 |
| 754.3 |
| 745.9 |
| 740.4 |
| 741.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 475.3 |
| 475.6 |
| 475.4 |
| 475.2 |
| 474.7 |
| 474.5 |
| 474.2 |
| 475.0 |
| 474.8 |
| 474.9 |
| 474.7 |
| 475.2 |
| 493.2 |
| 480.4 |
| 380.1 |
| 395.5 |
| 395.1 |
| 387.9 |
| 387.1 |
| 386.8 |
| 387.7 |
| 388.3 |
| 170.2 |
| 38.1 |
| 39.8 |
| 41.5 |
| 43.2 |
| 44.9 |
| 46.7 |
| 48.7 |
| 50.9 |
| 52.7 |
| 54.9 |
| 57.1 |
| 59.1 |
| 61.2 |
| 79.6 |
| 41.7 |
| 42.9 |
| 44.4 |
| 45.7 |
| 46.9 |
| 48.2 |
| 50.0 |
| 51.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 209.6 |
| 201.7 |
| 199.0 |
| 203.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,236.3 |
| 13,834.3 |
| 12,896.1 |
| 12,903.0 |
| 12,674.6 |
| 12,932.0 |
| 13,642.0 |
| 14,208.8 |
| 14,364.2 |
| 14,475.3 |
| 14,482.8 |
| 14,522.1 |
| 13,949.0 |
| 13,347.8 |
| 12,684.3 |
| 12,228.9 |
| 11,736.2 |
| 11,464.0 |
| 11,259.0 |
| 11,124.8 |
| 10,973.8 |
| 10,902.5 |
| 11,108.8 |
| 11,136.1 |
| 1,333.4 |
| 1,354.8 |
| 1,362.7 |
| 789.9 |
| 516.6 |
| 1,133.4 |
| 1,460.6 |
| 853.5 |
| 1,154.6 |
| 217.7 |
| 238.4 |
| 210.2 |
| 81.5 |
| 0.0 |
| 44.1 |
| 36.5 |
| 35.5 |
| 59.4 |
| 136.0 |
| 190.3 |
| 177.6 |
| 133.7 |
| 122.4 |
| 182.8 |
| 179.6 |
| 187.5 |
| 183.5 |
| 183.5 |
| 175.9 |
| 167.3 |
| 162.9 |
| 165.2 |
| 165.0 |
| 166.1 |
| 168.3 |
| 160.9 |
| 21.5 |
| 19.7 |
| 17.4 |
| 14.0 |
| 15.0 |
| 16.7 |
| 14.8 |
| 14.1 |
| 14.6 |
| 16.7 |
| 152.2 |
| 100.2 |
| 83.0 |
| 80.7 |
| 79.5 |
| 78.8 |
| 75.0 |
| 72.5 |
| 70.3 |
| 72.3 |
| 72.9 |
| 71.7 |
| 72.0 |
| 73.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 210.4 |
| 196.4 |
| 167.6 |
| 124.8 |
| 158.1 |
| 137.1 |
| 116.2 |
| 95.6 |
| 126.1 |
| 124.2 |
| 113.1 |
| 93.4 |
| 149.6 |
| 134.0 |
| 108.4 |
| 82.2 |
| 135.9 |
| 100.3 |
| 83.0 |
| 68.8 |
| 90.9 |
| 88.6 |
| 87.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,587.8 |
| 3,555.1 |
| 3,200.9 |
| 3,154.6 |
| 3,056.1 |
| 2,285.3 |
| 2,053.1 |
| 2,518.6 |
| 2,755.6 |
| 2,196.4 |
| 2,625.4 |
| 2,532.9 |
| 2,641.1 |
| 2,754.6 |
| 2,516.7 |
| 2,182.8 |
| 2,018.6 |
| 1,809.3 |
| 2,015.0 |
| 1,230.3 |
| 1,617.4 |
| 1,977.8 |
| 1,744.1 |
| 2,029.9 |
| 2,018.1 |
| 407.3 |
| 384.8 |
| 255.6 |
| 191.1 |
| 172.4 |
| 181.2 |
| 186.4 |
| 175.0 |
| 162.1 |
| 157.6 |
| 151.4 |
| 144.8 |
| 137.6 |
| 134.8 |
| 137.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 399.5 |
| 410.7 |
| 417.3 |
| 425.7 |
| 439.6 |
| 446.3 |
| 446.9 |
| 446.7 |
| 443.6 |
| 438.5 |
| 425.3 |
| 418.1 |
| 415.2 |
| 421.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1,375.3 |
| 1,274.8 |
| 1,215.9 |
| 1,184.7 |
| 1,143.3 |
| 1,125.7 |
| 1,099.7 |
| 1,110.5 |
| 1,132.0 |
| 1,161.4 |
| 1,215.7 |
| 1,222.8 |
| 1,202.7 |
| 1,179.7 |
| 1,331.4 |
| 1,309.4 |
| 1,244.0 |
| 1,211.1 |
| 1,776.2 |
| 1,739.3 |
| 1,710.3 |
| 1,688.7 |
| 1,700.2 |
| 1,656.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,436.7 |
| 1,314.4 |
| 1,379.7 |
| 1,371.1 |
| 1,384.2 |
| 1,403.9 |
| 1,570.0 |
| 1,496.5 |
| 1,472.3 |
| 1,442.0 |
| 1,451.4 |
| 1,431.3 |
| 1,399.3 |
| 1,402.6 |
| 828.1 |
| 822.1 |
| 824.3 |
| 812.6 |
| 872.1 |
| 866.0 |
| 852.8 |
| 817.6 |
| 817.2 |
| 828.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,587.9 |
| 11,036.4 |
| 10,382.5 |
| 10,484.8 |
| 10,394.9 |
| 10,676.4 |
| 11,491.5 |
| 12,049.7 |
| 12,121.5 |
| 11,999.0 |
| 12,005.9 |
| 11,914.3 |
| 11,382.2 |
| 10,811.2 |
| 9,765.9 |
| 9,387.5 |
| 8,877.3 |
| 8,622.3 |
| 9,083.9 |
| 9,018.7 |
| 8,894.0 |
| 8,850.2 |
| 9,011.7 |
| 9,089.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,266.0 |
| 2,116.2 |
| 2,015.7 |
| 1,919.9 |
| 1,912.9 |
| 1,928.4 |
| 1,922.9 |
| 2,026.9 |
| 2,177.5 |
| 2,262.4 |
| 2,385.6 |
| 2,343.9 |
| 2,337.3 |
| 2,632.6 |
| 2,580.3 |
| 2,468.0 |
| 2,471.7 |
| 1,855.8 |
| 1,827.1 |
| 1,829.1 |
| 1,827.0 |
| 1,795.4 |
| 1,736.8 |
| (721.7) |
| (682.0) |
| (689.2) |
| (806.5) |
| (787.7) |
| (802.8) |
| (817.2) |
| (929.7) |
| (904.6) |
| (914.9) |
| (836.5) |
| (915.2) |
| (899.4) |
| (890.4) |
| (911.6) |
| (816.1) |
| (828.0) |
| (690.0) |
| (707.5) |
| (746.8) |
| (780.2) |
| (813.2) |
| (834.0) |
| (747.4) |
| (732.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,649.0 |
| 2,798.0 |
| 2,513.7 |
| 2,418.2 |
| 2,279.7 |
| 2,255.6 |
| 2,150.6 |
| 2,159.1 |
| 2,242.7 |
| 2,476.3 |
| 2,477.0 |
| 2,607.7 |
| 2,566.8 |
| 2,536.6 |
| 2,539.8 |
| 2,460.9 |
| 2,474.0 |
| 2,453.6 |
| 2,175.1 |
| 2,106.1 |
| 2,079.8 |
| 2,052.3 |
| 2,097.0 |
| 2,047.1 |
| 2,513.7 |
| 2,418.2 |
| 2,279.7 |
| 2,255.6 |
| 2,150.6 |
| 2,159.1 |
| 2,242.7 |
| 2,476.3 |
| 2,477.0 |
| 2,607.7 |
| 2,566.8 |
| 2,536.6 |
| 2,539.8 |
| 2,460.9 |
| 2,474.0 |
| 2,453.6 |
| 2,175.1 |
| (780.2) |
| (813.2) |
| (834.0) |
| (747.4) |
| (732.7) |
| 1,152.1 |
| 1,094.7 |
| 698.2 |
| 365.3 |
| 449.1 |
| 629.1 |
| 456.3 |
| 1,081.0 |
| 141.9 |
| 145.9 |
| 147.4 |
| 13.4 |
| (60.7) |
| (29.5) |
| (37.4) |
| (42.8) |
| (5.8) |
| 80.7 |
| 152.3 |
| 118.8 |
| 58.7 |
| 56.4 |
| (740.2) |
| (1,315.4) |
| (1,267.2) |
| (753.6) |
| (457.6) |
| (485.8) |
| (622.9) |
| (339.8) |
| (1,063.3) |
| (960.7) |
| (1,069.7) |
| (1,196.8) |
| (949.0) |
| (718.2) |
| (650.8) |
| (497.8) |
| (692.1) |
| 22.3 |
| (440.7) |
| (864.5) |
| (642.5) |
| (892.3) |
| (891.8) |
| 2,513.7 |
| 2,418.2 |
| 2,279.7 |
| 2,255.6 |
| 2,150.6 |
| 2,159.1 |
| 2,242.7 |
| 2,476.3 |
| 2,477.0 |
| 2,607.7 |
| 2,566.8 |
| 2,536.6 |
| 2,539.8 |
| 2,460.9 |
| 2,474.0 |
| 2,453.6 |
| 2,175.1 |
| 2,106.1 |
| 2,079.8 |
| 2,052.3 |
| 2,097.0 |
| 2,047.1 |
| 2,056.9 |
| 2,000.3 |
| 1,902.8 |
| 1,762.8 |
| 1,737.1 |
| 1,630.9 |
| 1,637.9 |
| 1,719.9 |
| 1,950.4 |
| 1,949.4 |
| 2,077.9 |
| 2,035.0 |
| 2,002.3 |
| 1,985.4 |
| 1,900.9 |
| 2,052.1 |
| 2,015.1 |
| 1,735.6 |
| 1,672.5 |
| 1,645.8 |
| 1,617.3 |
| 1,659.3 |
| 1,607.2 |