| (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 | 667.2 | 531.5 | 674.7 | 710.2 | 578.1 | 533.9 | 650.7 | 599.5 | 462.8 | 576.2 | 428.3 | 432.9 | 568.3 | 494.3 | 438.8 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 531.5 | 533.9 | 576.2 | 494.3 | 326.1 | 278.8 | 359.7 | 237.7 | 267.9 | 207.9 | 210.1 | 139.8 | 114.6 | 92.4 |
| Restricted Cash | 163.3 | 174.9 | 171.7 | 131.6 | 102.9 | 28.1 | 60.6 | 67.8 | 63.2 | 550.2 | 83.1 | 93.3 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 531.5 | 533.9 | 576.2 | 494.3 | 326.1 | 278.8 | 359.7 | 237.7 | 267.9 | 207.9 | 210.1 | 139.8 | 114.6 | 92.4 |
| Receivables | ||||||||||||||
| Accounts Receivable | 706.3 | 709.4 | 731.5 | 183.2 | 150.9 | 135.0 | 142.6 | 129.3 | 92.1 | 53.0 | 59.4 | 76.1 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 139.8 | 121.5 | 166.5 | 103.1 | 102.5 | 86.3 | 65.0 | 113.3 | 38.2 | 28.5 | 58.5 | 42.8 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 2,180.1 | 1,825.5 | 1,671.3 | 851.9 | 832.3 | 859.7 | 824.4 | 798.8 | 831.2 | 792.4 | 782.7 | 840.2 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 2,282.8 | 2,622.1 | 3,061.6 | 577.1 | 1,733.9 | 626.3 | 627.2 | 698.2 | 796.0 | 595.7 | 54.6 | 110.8 | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 4,365.1 | 4,258.5 | 4,054.2 | 246.3 | 227.5 | 200.5 | 194.8 | 181.8 | 138.6 | 125.5 | 131.5 | 141.3 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 2,334.0 | 2,626.2 | 3,075.8 | 581.5 | 1,737.4 | 636.6 | 645.5 | 711.3 | 812.9 | 619.6 | 97.9 | 118.7 | - | - |
| Net debt | ||||||||||||||
| 367.3 |
| 440.1 |
| 326.1 |
| 362.6 |
| 301.8 |
| 294.4 |
| 278.8 |
| 470.3 |
| 389.7 |
| 290.1 |
| 359.7 |
| 309.6 |
| 210.4 |
| 266.5 |
| 237.7 |
| 228.8 |
| 210.6 |
| 278.9 |
| 267.9 |
| 224.5 |
| 254.1 |
| 236.9 |
| 207.9 |
| 231.0 |
| 166.5 |
| Restricted Cash | 192.2 | 163.3 | 78.6 | 145.8 | 143.7 | 174.9 | 139.4 | 146.1 | 134.6 | 171.7 | 130.9 | 140.4 | 138.7 | 131.6 | 76.3 | 164.4 | 150.2 | 102.9 | 105.7 | 141.0 | 147.2 | 28.1 | 120.0 | 148.3 | 65.8 | 60.6 | 141.8 | 128.6 | 56.7 | 67.8 | 75.3 | 118.7 | 62.4 | 63.2 | 89.8 | 113.4 | 138.0 | 50.2 | 83.4 | 196.2 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 667.2 | 531.5 | 674.7 | 710.2 | 578.1 | 533.9 | 650.7 | 599.5 | 462.8 | 576.2 | 428.3 | 432.9 | 568.3 | 494.3 | 438.8 | 367.3 | 440.1 | 326.1 | 362.6 | 301.8 | 294.4 | 278.8 | 470.3 | 389.7 | 290.1 | 359.7 | 309.6 | 210.4 | 266.5 | 237.7 | 228.8 | 210.6 | 278.9 | 267.9 | 224.5 | 254.1 | 236.9 | 207.9 | 231.0 | 166.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 894.8 | 706.3 | 697.6 | 766.1 | 770.4 | 709.4 | 736.3 | 911.8 | 944.6 | 731.5 | 908.7 | 894.7 | 789.0 | 183.2 | - | - | - | - | - | - | - | - | - | - | - | - | 249.9 | 338.6 | 220.5 | 129.3 | 248.0 | 189.0 | 182.2 | 92.1 | 212.3 | 135.4 | 112.4 | 53.0 | 192.4 | 131.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 119.1 | 139.8 | 120.9 | 95.4 | 132.7 | 121.5 | 163.9 | 145.9 | 172.9 | 166.5 | 173.9 | 179.9 | 207.3 | 103.1 | 101.3 | 125.0 | 78.9 | 102.5 | 64.2 | 85.9 | 72.3 | 86.3 | 62.1 | 63.1 | 61.7 | 65.0 | 53.1 | 78.8 | 75.5 | 113.3 | 84.8 | 63.6 | 34.4 | 38.2 | 46.3 | 28.3 | 20.9 | 28.5 | 42.4 | 74.2 |
| Prepaid Expenses | 62.2 | 62.4 | 58.4 | 56.8 | 61.3 | 67.9 | 60.7 | 57.2 | 60.3 | 66.9 | 66.2 | 70.6 | 74.7 | 38.9 | 21.6 | 21.1 | 30.3 | 42.0 | ||||||||||||||||||||||
| Other Current Assets | 97.6 | 107.8 | 82.7 | 80.0 | 77.0 | 77.0 | 82.4 | 82.9 | 95.0 | 91.2 | 83.3 | 84.3 | 82.9 | 48.3 | 27.5 | 36.2 | 50.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 10.8 | 17.5 | ||||||||||||||||||||||
| Total Current Assets | 2,088.5 | 1,784.8 | 1,869.8 | 1,939.2 | 1,782.6 | 1,714.8 | 1,858.8 | 1,965.6 | 1,884.8 | 1,814.0 | 1,834.5 | 1,832.3 | 1,829.7 | 963.1 | 953.9 | 996.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 831.0 | 814.7 | 800.0 | 792.4 | 807.7 | 803.3 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,541.4 | 1,522.3 | 1,461.1 | 1,437.3 | 1,318.9 | 1,275.4 | 1,259.5 | 1,230.9 | 1,214.6 | 1,200.9 | 1,150.4 | 1,137.9 | 1,144.9 | 459.1 | 444.5 | 442.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,662.3 | 4,668.0 | 4,680.0 | 4,533.0 | 4,515.2 | 4,511.8 | 4,537.1 | 4,526.4 | 4,528.8 | 4,537.0 | 4,508.2 | 4,705.2 | 4,769.1 | 948.8 | 946.8 | 946.0 | 947.8 | 947.7 | ||||||||||||||||||||||
| Intangible Assets | 2,388.0 | 2,464.5 | 2,529.0 | 2,567.4 | 2,611.0 | 2,668.7 | 2,736.5 | 2,791.5 | 2,853.8 | 2,914.1 | 2,952.8 | 2,734.6 | 2,670.6 | 322.7 | 323.2 | 332.6 | 341.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,558.8 | 1,545.5 | 1,539.6 | 1,519.1 | 1,509.1 | 1,529.1 | 1,431.9 | 1,455.2 | 1,457.7 | 1,475.5 | 1,467.2 | 1,411.3 | 1,369.8 | 123.0 | 116.6 | 134.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 8.5 | 8.5 | 8.8 | 8.8 | 9.5 | 8.8 | 11.5 | 16.7 | 12.1 | 10.3 | 8.5 | 8.9 | 9.2 | 6.6 | 6.3 | 7.5 | 7.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 149.7 | 149.4 | 151.8 | 152.3 | 141.0 | 98.4 | 96.7 | 92.6 | 93.4 | 85.6 | 91.2 | 81.2 | 74.7 | 40.4 | 147.9 | 168.4 | 157.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 12,397.2 | 12,143.0 | 12,240.1 | 12,157.1 | 11,887.3 | 11,807.0 | 11,932.0 | 12,078.9 | 12,045.2 | 12,037.4 | 12,012.8 | 11,911.4 | 11,868.0 | 2,863.7 | 2,822.6 | 2,894.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 51.2 | 51.2 | 51.2 | 51.3 | 4.1 | 4.1 | 4.4 | 4.3 | 4.4 | 14.2 | 41.2 | 18.6 | 95.7 | 4.4 | 4.3 | 4.6 | 3.6 | 3.5 | ||||||||||||||||||||||
| Deferred Revenue Current | 17.8 | 18.9 | 15.9 | 18.8 | 18.9 | 20.6 | 41.2 | 33.5 | 21.2 | 17.5 | 24.1 | - | - | 10.5 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 132.8 | 128.2 | 124.2 | 116.1 | 113.2 | 113.3 | 116.4 | 115.2 | 119.1 | 118.0 | 108.7 | 98.8 | 90.1 | 12.7 | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 211.5 | 348.1 | 263.6 | 239.1 | 193.2 | 237.3 | 209.7 | 238.3 | 210.3 | 294.5 | 238.2 | 236.1 | 217.5 | 119.3 | - | - | - | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,835.1 | 1,618.0 | 1,516.7 | 1,516.0 | 1,363.1 | 1,331.3 | 1,449.1 | 1,518.2 | 1,464.2 | 1,342.7 | 1,403.0 | 1,383.9 | 1,404.5 | 795.2 | 752.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,271.0 | 2,282.8 | 2,517.4 | 2,529.8 | 2,622.6 | 2,622.1 | 2,724.9 | 2,822.6 | 2,921.8 | 3,061.6 | 3,081.0 | 3,104.8 | 3,124.7 | 577.1 | 633.0 | 639.8 | 1,578.4 | 1,733.9 | 632.5 | 625.8 | 626.2 | 626.3 | 622.6 | 614.4 | 613.5 | 627.2 | 671.3 | 686.7 | 687.7 | 698.2 | 740.2 | 741.3 | 771.0 | 796.0 | 800.9 | 797.7 | 596.4 | 595.7 | 101.6 | 102.7 |
| Operating Lease Liabilities Non-Current | 1,472.3 | 1,456.8 | 1,447.8 | 1,428.9 | 1,417.7 | 1,431.1 | 1,326.2 | 1,345.4 | 1,340.6 | 1,354.3 | 1,337.8 | 1,285.0 | 1,266.4 | 111.9 | 103.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 559.2 | 559.2 | 606.5 | 608.7 | 604.5 | 608.7 | 639.5 | 657.2 | 674.5 | 682.7 | 715.6 | 668.6 | 658.5 | 54.0 | 60.9 | 61.4 | 64.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 158.3 | 158.5 | 171.8 | 128.7 | 103.5 | 97.4 | 90.6 | 87.6 | 85.1 | 86.7 | 70.8 | 56.3 | 59.3 | 35.4 | 137.2 | 155.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,295.9 | 6,075.3 | 6,260.2 | 6,212.1 | 6,111.4 | 6,090.6 | 6,230.3 | 6,431.0 | 6,486.2 | 6,528.0 | 6,608.2 | 6,498.6 | 6,513.4 | 1,573.6 | 1,583.4 | 1,649.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 4,360.4 | 4,365.1 | 4,333.9 | 4,304.1 | 4,256.6 | 4,258.5 | 4,140.5 | 4,132.7 | 4,094.5 | 4,054.2 | 4,010.7 | 3,995.1 | 3,984.5 | 246.3 | 239.1 | 235.2 | 231.1 | 227.5 | 219.6 | 215.7 | 210.8 | 200.5 | 195.7 | 169.3 | 153.8 | 194.8 | 159.8 | 150.6 | 189.3 | 181.8 | 179.3 | 166.9 | 144.4 | 138.6 | 135.9 | 132.9 | 129.6 | 125.5 | 120.9 | 117.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,323.5 | 1,254.6 | 1,212.3 | 1,188.5 | 1,141.3 | 1,090.3 | 1,034.4 | 1,020.2 | 967.7 | 918.5 | 892.5 | 887.1 | 858.2 | 1,043.2 | 1,028.1 | 1,015.3 | 989.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (65.0) | (48.3) | (62.7) | (40.0) | (114.4) | (124.8) | (51.0) | (79.5) | (69.0) | (44.0) | (83.5) | (52.1) | (70.0) | (85.1) | (110.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 0.4 | 1.7 | 1.8 | 2.5 | 2.4 | 2.3 | 2.4 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | ||||||||||||||||||||||
| Total Stockholders Equity | 5,618.9 | 5,571.4 | 5,483.5 | 5,452.6 | 5,283.5 | 5,224.0 | 5,209.1 | 5,155.3 | 5,066.3 | 5,016.7 | 4,911.8 | 4,919.8 | 4,861.5 | 1,289.6 | 1,238.8 | 1,243.7 | ||||||||||||||||||||||||
| Total Equity | 5,619.3 | 5,573.1 | 5,485.3 | 5,455.1 | 5,285.9 | 5,226.3 | 5,211.5 | 5,157.6 | 5,068.6 | 5,019.0 | 4,914.1 | 4,922.1 | 4,863.8 | 1,290.2 | 1,239.2 | 1,244.0 | 1,225.4 | 1,071.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,322.2 | 2,334.0 | 2,568.6 | 2,581.1 | 2,626.7 | 2,626.2 | 2,729.3 | 2,826.9 | 2,926.2 | 3,075.8 | 3,122.2 | 3,123.4 | 3,220.4 | 581.5 | 637.3 | 644.4 | 1,582.0 | 1,737.4 | 633.7 | 636.5 | 636.7 | 636.6 | 632.6 | 632.0 | 630.5 | 645.5 | 689.3 | 704.9 | 703.3 | 711.3 | 751.8 | 750.4 | 780.3 | 812.9 | 817.9 | 814.3 | 621.1 | 619.6 | 140.6 | 125.2 |
| Net debt | 1,655.0 | 1,802.5 | 1,893.9 | 1,870.9 | 2,048.6 | 2,092.3 | 2,078.6 | 2,227.4 | 2,463.4 | 2,499.6 | 2,693.9 | 2,690.5 | 2,652.1 | 87.2 | 198.6 | 277.1 | 1,141.9 | 1,411.3 | ||||||||||||||||||||||
| Working Capital | 253.4 | 166.8 | 353.1 | 423.2 | 419.5 | 383.5 | 409.7 | 447.4 | 420.6 | 471.3 | 431.5 | 448.4 | 425.2 | 167.9 | 201.7 | 204.0 | 178.6 | 173.8 | ||||||||||||||||||||||
| Book Value | 5,618.9 | 5,571.4 | 5,483.5 | 5,452.6 | 5,283.5 | 5,224.0 | 5,209.1 | 5,155.3 | 5,066.3 | 5,016.7 | 4,911.8 | 4,919.8 | 4,861.5 | 1,289.6 | 1,238.8 | 1,243.7 | 1,225.0 | 1,070.7 | ||||||||||||||||||||||
| Tangible Book Value | (1,431.4) | (1,561.1) | (1,725.5) | (1,647.8) | (1,842.7) | (1,956.5) | (2,064.5) | (2,162.6) | (2,316.3) | (2,434.4) | (2,549.2) | (2,520.0) | (2,578.2) | 18.1 | (31.2) | (34.9) | (64.6) | |||||||||||||||||||||||
| 74.3 |
| 52.3 |
| 52.5 |
| 28.7 |
| 42.0 |
| 20.8 |
| 22.2 |
| 18.4 |
| 19.7 |
| 19.0 |
| 11.1 |
| 11.6 |
| - |
| - |
| Other Current Assets | 107.8 | 77.0 | 91.2 | 48.3 | 64.3 | 27.3 | 50.2 | 49.1 | 27.6 | - | - | - | - | - |
| Assets Held For Sale | - | - | 0.0 | 0.3 | 17.5 | - | 15.1 | 15.1 | 0.6 | 0.6 | 0.6 | 1.7 | 2.8 | 1.0 |
| Total Current Assets | 1,784.8 | 1,714.8 | 1,814.0 | 963.1 | 762.2 | 556.8 | 679.6 | 603.5 | 508.5 | 378.0 | 430.1 | 394.6 | - | - |
| Accumulated Depreciation | 657.8 | 550.1 | 470.4 | 392.8 | 383.2 | 367.6 | 339.9 | 312.2 | 304.7 | 277.3 | 254.1 | 259.5 | - | - |
| Property,Plant & Equipment Net | 1,522.3 | 1,275.4 | 1,200.9 | 459.1 | 449.1 | 492.1 | 484.5 | 486.6 | 526.6 | 515.0 | 528.6 | 580.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 4.3 | 4.0 | 7.4 | 7.3 | 6.5 | 3.0 | - | - |
| Goodwill | 4,668.0 | 4,511.8 | 4,537.0 | 948.8 | 947.7 | 840.6 | 672.3 | 671.6 | 670.9 | 97.5 | 91.2 | 82.4 | 83.4 | - |
| Intangible Assets | 2,464.5 | 2,668.7 | 2,914.1 | 322.7 | 350.5 | 300.9 | 233.4 | 245.6 | 261.1 | 72.3 | 47.0 | 45.5 | - | - |
| Operating Lease Right Of Use Assets | 1,545.5 | 1,529.1 | 1,475.5 | 123.0 | 114.4 | 116.5 | 116.2 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 8.5 | 8.8 | 10.3 | 6.6 | 7.4 | 13.5 | 14.0 | 15.6 | - | - | - | - | - | - |
| Other Non-Current Assets | 149.4 | 98.4 | 85.6 | 40.4 | 142.5 | 147.6 | 145.7 | 29.4 | 31.6 | 20.2 | 3.4 | 5.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,143.0 | 11,807.0 | 12,037.4 | 2,863.7 | 3,592.9 | 2,351.5 | 2,229.4 | 2,052.4 | 2,017.3 | 1,599.5 | 1,120.1 | 1,121.5 | - | - |
| 51.2 |
| 4.1 |
| 14.2 |
| 4.4 |
| 3.5 |
| 10.4 |
| 18.3 |
| 13.1 |
| 16.9 |
| 23.9 |
| 43.3 |
| 7.8 |
| - |
| - |
| Deferred Revenue Current | 18.9 | 20.6 | 17.5 | 10.5 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 128.2 | 113.3 | 118.0 | 12.7 | 12.2 | 10.4 | 10.9 | - | - | - | - | - | - | - |
| Accrued Expenses | 348.1 | 237.3 | 294.5 | 119.3 | 116.6 | 99.6 | 69.5 | 63.7 | 55.3 | 44.8 | 47.2 | 45.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,618.0 | 1,331.3 | 1,342.7 | 795.2 | 588.4 | 514.6 | 501.3 | 440.1 | 388.5 | 252.8 | 290.0 | 254.1 | - | - |
| 1,456.8 |
| 1,431.1 |
| 1,354.3 |
| 111.9 |
| 109.9 |
| 112.8 |
| 111.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 559.2 | 608.7 | 682.7 | 54.0 | 52.2 | 45.3 | 42.7 | 35.5 | 32.3 | 17.1 | 31.1 | 34.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 158.5 | 97.4 | 86.7 | 35.4 | 147.3 | 153.0 | 151.2 | 42.0 | 46.8 | 38.1 | 6.7 | 7.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,075.3 | 6,090.6 | 6,528.0 | 1,573.6 | 2,521.9 | 1,339.1 | 1,322.4 | 1,215.8 | 1,263.5 | 903.8 | 388.0 | 412.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 1,254.6 | 1,090.3 | 918.5 | 1,043.2 | 839.6 | 791.9 | 714.1 | 648.3 | 602.6 | 601.1 | 601.1 | 536.1 | - | - |
| Accumulated Other Comprehensive Income | (48.3) | (124.8) | (44.0) | (85.1) | (56.0) | (34.3) | (59.1) | (56.3) | (42.5) | (67.1) | (57.1) | (16.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1.7 | 2.3 | 2.3 | 0.5 | 0.4 | 5.2 | 5.2 | 5.1 | 5.1 | 4.8 | 4.2 | - | - | - |
| Total Stockholders Equity | 5,571.4 | 5,224.0 | 5,016.7 | 1,289.6 | 1,070.7 | 1,007.2 | 901.8 | 830.6 | 739.7 | 687.1 | 703.2 | 691.9 | 686.1 | 653.1 |
| Total Equity | 5,573.1 | 5,226.3 | 5,019.0 | 1,290.1 | 1,071.1 | 1,012.4 | 907.0 | 835.7 | 744.8 | 691.8 | 707.4 | 691.9 | 686.1 | 653.1 |
| 1,802.5 |
| 2,092.3 |
| 2,499.6 |
| 87.2 |
| 1,411.3 |
| 357.9 |
| 285.8 |
| 473.6 |
| 545.0 |
| 411.8 |
| (112.2) |
| (21.1) |
| - |
| - |
| Working Capital | 166.8 | 383.5 | 471.3 | 167.9 | 173.8 | 42.2 | 178.3 | 163.4 | 120.0 | 125.2 | 140.1 | 140.5 | - | - |
| Book Value | 5,571.4 | 5,224.0 | 5,016.7 | 1,289.6 | 1,070.7 | 1,007.2 | 901.8 | 830.6 | 739.7 | 687.1 | 703.2 | 691.9 | 686.1 | 653.1 |
| Tangible Book Value | (1,561.1) | (1,956.5) | (2,434.4) | 18.1 | (227.5) | (134.3) | (3.9) | (86.6) | (192.3) | 517.2 | 565.0 | 564.1 | 602.7 | - |
| 21.6 |
| 20.4 |
| 25.4 |
| 20.8 |
| 19.8 |
| 19.8 |
| 22.1 |
| 22.2 |
| 18.3 |
| 17.8 |
| 18.8 |
| 18.4 |
| 24.6 |
| 21.7 |
| 18.4 |
| 19.7 |
| 16.4 |
| 15.0 |
| 15.1 |
| 19.0 |
| 12.7 |
| 14.4 |
| 64.3 |
| 31.8 |
| 27.8 |
| 32.8 |
| 27.3 |
| 26.3 |
| 27.5 |
| 38.0 |
| 50.2 |
| 44.4 |
| 64.1 |
| 66.6 |
| 49.1 |
| 40.2 |
| 28.8 |
| 49.1 |
| 27.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| 8.2 |
| 15.1 |
| 15.1 |
| 31.0 |
| 31.2 |
| 15.1 |
| 10.8 |
| - |
| 15.1 |
| 0.6 |
| 0.7 |
| 0.2 |
| 0.2 |
| 0.6 |
| 0.4 |
| 0.6 |
| 1,027.5 |
| 762.2 |
| 825.4 |
| 833.6 |
| 843.7 |
| 556.8 |
| 1,012.8 |
| 962.5 |
| 709.5 |
| 679.6 |
| 809.3 |
| 827.3 |
| 693.6 |
| 603.5 |
| 685.6 |
| 623.7 |
| 606.3 |
| 508.5 |
| 621.5 |
| 574.5 |
| 546.0 |
| 378.0 |
| 572.0 |
| 592.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 300.5 |
| 290.4 |
| 285.0 |
| 277.3 |
| 279.0 |
| 273.9 |
| 445.5 |
| 449.1 |
| 466.2 |
| 482.7 |
| 484.0 |
| 492.1 |
| 481.0 |
| 475.9 |
| 477.3 |
| 484.5 |
| 476.8 |
| 473.0 |
| 469.1 |
| 486.6 |
| 504.7 |
| 512.5 |
| 522.9 |
| 526.6 |
| 530.5 |
| 524.2 |
| 515.0 |
| 515.0 |
| 528.6 |
| 529.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.0 |
| 4.2 |
| 6.7 |
| 6.9 |
| 7.4 |
| 7.3 |
| 7.3 |
| 7.2 |
| 7.3 |
| 7.6 |
| 7.5 |
| 837.7 |
| 838.8 |
| 840.6 |
| 840.6 |
| 672.7 |
| 671.4 |
| 670.1 |
| 672.3 |
| 671.4 |
| 672.5 |
| 671.8 |
| 671.6 |
| 673.2 |
| 672.9 |
| 674.1 |
| 670.9 |
| 669.6 |
| 667.6 |
| 98.1 |
| 97.5 |
| 92.3 |
| 111.6 |
| 350.5 |
| 285.1 |
| 292.4 |
| 296.5 |
| 300.9 |
| 220.8 |
| 223.1 |
| 225.3 |
| 233.4 |
| 234.2 |
| 239.8 |
| 242.0 |
| 245.6 |
| 251.4 |
| 253.0 |
| 259.1 |
| 261.1 |
| 261.1 |
| 255.5 |
| 75.0 |
| 72.3 |
| 66.7 |
| 65.9 |
| 128.8 |
| 114.4 |
| 119.0 |
| 119.6 |
| 120.0 |
| 116.5 |
| 106.7 |
| 107.8 |
| 107.6 |
| 116.2 |
| 117.9 |
| 114.2 |
| 96.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 12.1 |
| 12.5 |
| 13.0 |
| 13.5 |
| 15.7 |
| 14.3 |
| 13.0 |
| 14.0 |
| 17.8 |
| - |
| - |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.5 |
| 149.8 |
| 146.9 |
| 148.9 |
| 147.6 |
| 135.0 |
| 131.3 |
| 132.5 |
| 145.7 |
| 148.4 |
| 144.9 |
| 127.1 |
| 29.4 |
| 26.5 |
| 26.2 |
| 26.8 |
| 24.1 |
| 7.2 |
| 7.1 |
| 4.7 |
| 4.0 |
| 4.8 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,867.4 |
| 3,592.9 |
| 2,576.3 |
| 2,607.0 |
| 2,626.7 |
| 2,351.5 |
| 2,538.0 |
| 2,478.5 |
| 2,227.7 |
| 2,229.4 |
| 2,357.8 |
| 2,375.1 |
| 2,219.7 |
| 2,052.4 |
| 2,169.5 |
| 2,117.5 |
| 2,116.0 |
| 2,017.3 |
| 2,129.9 |
| 2,068.1 |
| 1,774.3 |
| 1,599.5 |
| 1,287.5 |
| 1,325.4 |
| 1.2 |
| 10.7 |
| 10.5 |
| 10.4 |
| 9.9 |
| 17.6 |
| 16.9 |
| 18.3 |
| 18.0 |
| 18.2 |
| 15.6 |
| 13.1 |
| 11.6 |
| 9.1 |
| 9.3 |
| 16.9 |
| 17.0 |
| 16.6 |
| 24.6 |
| 23.9 |
| 39.0 |
| 22.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| 11.2 |
| 11.4 |
| - |
| 9.8 |
| 10.1 |
| 10.2 |
| - |
| 10.7 |
| 10.1 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 792.8 |
| 848.9 |
| 588.4 |
| 682.2 |
| 716.9 |
| 784.9 |
| 514.6 |
| 753.5 |
| 768.0 |
| 584.0 |
| 501.3 |
| 660.0 |
| 665.5 |
| 531.5 |
| 440.1 |
| 534.7 |
| 495.3 |
| 491.3 |
| 388.5 |
| 519.4 |
| 463.1 |
| 419.6 |
| 252.8 |
| 440.3 |
| 416.6 |
| 118.7 |
| 112.9 |
| 109.9 |
| 114.1 |
| 115.1 |
| 116.3 |
| 112.8 |
| 103.2 |
| 103.5 |
| 103.9 |
| 111.3 |
| 112.2 |
| 109.0 |
| 93.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.2 |
| 45.7 |
| 46.2 |
| 45.8 |
| 45.3 |
| 52.3 |
| 49.3 |
| 42.6 |
| 42.7 |
| 32.9 |
| 38.6 |
| 37.1 |
| 35.5 |
| 33.6 |
| 37.3 |
| 34.7 |
| 32.3 |
| 62.1 |
| 65.2 |
| 39.7 |
| 36.4 |
| 30.6 |
| 33.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.1 |
| 147.3 |
| 153.6 |
| 156.6 |
| 159.3 |
| 153.0 |
| 144.7 |
| 142.5 |
| 142.6 |
| 151.2 |
| 150.4 |
| 147.5 |
| 129.2 |
| 42.0 |
| 39.4 |
| 39.1 |
| 44.9 |
| 46.8 |
| 18.1 |
| 16.1 |
| 15.0 |
| 14.6 |
| 13.6 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,642.0 |
| 2,521.9 |
| 1,514.0 |
| 1,545.6 |
| 1,616.1 |
| 1,339.1 |
| 1,573.1 |
| 1,574.2 |
| 1,382.7 |
| 1,322.4 |
| 1,514.5 |
| 1,538.2 |
| 1,385.5 |
| 1,215.8 |
| 1,348.0 |
| 1,313.1 |
| 1,341.9 |
| 1,263.5 |
| 1,402.9 |
| 1,343.9 |
| 1,073.1 |
| 903.8 |
| 589.7 |
| 564.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 839.6 |
| 836.8 |
| 832.0 |
| 795.8 |
| 791.9 |
| 767.2 |
| 746.0 |
| 714.8 |
| 714.1 |
| 684.2 |
| 680.9 |
| 646.6 |
| 648.3 |
| 632.5 |
| 628.3 |
| 601.2 |
| 602.6 |
| 584.3 |
| 592.2 |
| 593.2 |
| 601.1 |
| 591.4 |
| 615.7 |
| (79.9) |
| (57.1) |
| (56.0) |
| (52.0) |
| (43.2) |
| (44.6) |
| (34.3) |
| (51.7) |
| (64.2) |
| (75.0) |
| (59.1) |
| (65.1) |
| (55.4) |
| (57.9) |
| (56.3) |
| (50.3) |
| (50.3) |
| (37.6) |
| (42.5) |
| (44.4) |
| (50.3) |
| (59.7) |
| (67.1) |
| (49.3) |
| (49.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 5.1 |
| 5.1 |
| 5.2 |
| 5.4 |
| 5.3 |
| 5.2 |
| 5.2 |
| 5.1 |
| 5.2 |
| 5.1 |
| 5.1 |
| 5.1 |
| 5.1 |
| 5.2 |
| 5.1 |
| 5.0 |
| 4.9 |
| 4.8 |
| 4.8 |
| 4.7 |
| 4.7 |
| 1,225.0 |
| 1,070.7 |
| 1,061.9 |
| 1,056.3 |
| 1,005.5 |
| 1,007.2 |
| 959.5 |
| 899.1 |
| 839.8 |
| 901.8 |
| 838.2 |
| 830.7 |
| 828.1 |
| 830.6 |
| 815.5 |
| 786.4 |
| 752.3 |
| 739.7 |
| 714.7 |
| 711.6 |
| 691.4 |
| 687.1 |
| 689.6 |
| 709.0 |
| 1,062.4 |
| 1,061.4 |
| 1,010.6 |
| 1,012.4 |
| 964.9 |
| 904.3 |
| 845.0 |
| 907.0 |
| 843.3 |
| 835.8 |
| 833.1 |
| 835.7 |
| 820.6 |
| 791.5 |
| 757.5 |
| 744.8 |
| 719.7 |
| 716.5 |
| 696.2 |
| 691.8 |
| 694.4 |
| 713.7 |
| 271.1 |
| 334.7 |
| 342.3 |
| 357.9 |
| 162.3 |
| 242.2 |
| 340.4 |
| 285.8 |
| 379.8 |
| 494.5 |
| 436.8 |
| 473.6 |
| 523.0 |
| 539.8 |
| 501.4 |
| 545.0 |
| 593.4 |
| 560.2 |
| 384.2 |
| 411.8 |
| (90.4) |
| (41.3) |
| 143.2 |
| 116.6 |
| 58.8 |
| 42.2 |
| 259.3 |
| 194.4 |
| 125.5 |
| 178.3 |
| 149.3 |
| 161.8 |
| 162.0 |
| 163.4 |
| 150.9 |
| 128.4 |
| 114.9 |
| 120.0 |
| 102.1 |
| 111.5 |
| 126.4 |
| 125.2 |
| 131.6 |
| 175.7 |
| 1,061.9 |
| 1,056.3 |
| 1,005.5 |
| 1,007.2 |
| 959.5 |
| 899.1 |
| 839.8 |
| 901.8 |
| 838.2 |
| 830.7 |
| 828.1 |
| 830.6 |
| 815.5 |
| 786.4 |
| 752.3 |
| 739.7 |
| 714.7 |
| 711.6 |
| 691.4 |
| 687.1 |
| 689.6 |
| 709.0 |
| (227.6) |
| (60.9) |
| (74.9) |
| (131.6) |
| (134.3) |
| 65.9 |
| 4.6 |
| (55.6) |
| (3.9) |
| (67.5) |
| (81.6) |
| (85.7) |
| (86.6) |
| (109.1) |
| (139.6) |
| (180.8) |
| (192.3) |
| (216.0) |
| (211.4) |
| 518.3 |
| 517.2 |
| 530.6 |
| 531.6 |