| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 462.1 | 567.1 | 432.2 | 440.1 | 564.0 | 209.3 | 152.8 | 166.7 | 64.1 | 117.6 | 434.2 | 109.6 | 84.5 | 86.2 | 40.3 | 84.8 | 19.1 | 29.3 |
| Restricted Cash | 1.3 | 2.5 | 1.8 | 3.3 | 4.2 | 5.9 | 9.0 | 6.4 | 0.6 | 2.1 | 2.8 | 1.5 | 2.5 | 2.5 | 1.1 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 462.1 | 567.1 | 432.2 | 440.1 | 564.0 | 209.3 | 152.8 | 166.7 | 64.1 | 117.6 | 434.2 | 109.6 | 84.5 | 86.2 | 40.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 978.7 | 902.0 | 799.4 | 778.6 | 713.4 | 648.0 | 669.7 | 681.7 | 243.9 | 241.3 | 170.0 | 94.4 | 91.2 | 91.7 | 47.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 754.8 | 780.5 | 828.9 | 842.2 | 832.7 | 818.5 | 776.8 | 749.0 | 201.4 | 165.4 | 137.8 | 110.7 | 98.7 | 89.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 87.2 | 70.2 | 80.3 | 49.5 | 28.7 | 28.1 | 36.9 | 41.4 | 27.1 | 16.5 | 12.0 | 12.0 | 8.4 | 10.5 | 4.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 7,408.4 | 6,989.6 | 6,668.5 | 7,023.9 | 5,901.5 | 6,388.5 | 7,077.8 | 8,168.5 | 2,007.3 | 2,375.0 | 2,719.1 | 599.3 | 751.3 | 1,021.0 | - | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | 2.6 | 2.6 | 2.5 | 2.1 | 2.0 | 1.9 | 0.8 | 0.8 | 0.8 | 0.8 | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 7,433.4 | 7,009.6 | 6,720.0 | 7,079.6 | 5,948.9 | 6,442.4 | 7,154.1 | 8,256.0 | 2,045.2 | 2,501.1 | 2,751.4 | 619.7 | 774.5 | 1,043.2 | 0.0 | 1.7 | ||
| (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 | 420.9 | 462.1 | 388.3 | 480.3 | 515.0 | 567.1 | 694.7 | 462.7 | 412.5 | 432.2 | 447.6 | 439.7 | 433.3 | 440.1 | 401.9 | |||||||||||||||||||||||||
| - |
| 84.8 |
| 19.1 |
| 29.3 |
| 45.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 193.7 | 179.8 | 165.8 | 193.8 | 187.5 | 187.5 | 204.5 | 160.1 | 38.7 | 31.1 | 27.5 | 14.9 | 16.6 | 11.5 | 5.2 | 5.9 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,487.7 | 4,862.4 | 4,051.5 | 2,424.4 | 4,252.2 | 2,298.5 | 2,785.9 | 2,048.1 | 359.4 | 415.1 | 675.1 | 235.2 | 221.2 | 206.9 | 95.6 | 139.7 | - | - |
| 41.3 |
| 36.0 |
| - |
| - |
| Accumulated Depreciation | 465.3 | 480.9 | 513.6 | 498.3 | 450.7 | 405.7 | 310.4 | 195.8 | 100.4 | 85.0 | 70.6 | 56.5 | 47.0 | 34.2 | 27.0 | 22.4 | - | - |
| Property,Plant & Equipment Net | 289.5 | 299.6 | 315.3 | 343.9 | 382.0 | 412.8 | 466.4 | 553.2 | 101.0 | 80.4 | 67.1 | 54.3 | 51.7 | 55.0 | 14.3 | 13.6 | - | - |
| Long Term Investments | 174.4 | 177.4 | 184.7 | 193.9 | 172.8 | 183.5 | 160.1 | 190.5 | 0.0 | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 307.7 | 328.4 | 345.2 | 266.9 | 306.1 | 225.6 | 234.8 | 239.3 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 9,991.3 | 9,218.1 | 8,969.5 | 8,863.0 | 8,045.5 | 8,078.7 | 7,959.9 | 7,858.0 | 3,707.8 | 3,652.7 | 3,549.2 | 1,573.2 | 1,541.4 | 1,559.6 | 931.6 | 926.7 | - | - |
| Intangible Assets | 3,237.8 | 3,131.2 | 3,255.7 | 3,707.4 | 3,407.2 | 3,901.7 | 4,397.2 | 4,961.3 | 1,341.8 | 1,532.7 | 1,490.0 | 388.4 | 424.2 | 504.4 | 158.9 | - | - | - |
| Operating Lease Right Of Use Assets | 233.3 | 190.6 | 221.4 | 260.6 | 291.2 | 350.8 | 375.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 4.8 | 2.3 | 2.4 | 2.2 | 1.1 | 1.1 | 1.5 | 1.1 | 0.7 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 20,711.7 | 19,044.7 | 18,102.5 | 16,653.3 | 17,333.0 | 15,923.6 | 16,741.1 | 16,107.5 | 5,539.5 | 5,707.0 | 5,802.2 | 2,266.2 | 2,275.3 | 2,362.9 | 1,207.6 | 1,275.7 | - | - |
| 3.8 |
| - |
| - |
| Short Term Debt | 25.0 | 20.0 | 51.5 | 55.7 | 47.4 | 53.9 | 76.3 | 87.5 | 37.9 | 126.1 | 32.3 | 20.5 | 23.2 | 22.2 | 0.0 | 1.7 | - | - |
| Deferred Revenue Current | 492.4 | 486.1 | 470.3 | 464.7 | 334.0 | 332.5 | 333.2 | 245.7 | 204.6 | 235.2 | 222.0 | 73.3 | 62.6 | 63.7 | 46.4 | 41.7 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 348.9 | 311.5 | 270.2 | 235.8 | 322.2 | 311.5 | 290.6 | 322.0 | 168.1 | 179.3 | 149.0 | 30.7 | 26.0 | 22.7 | 14.2 | 11.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 5,111.3 | 4,354.3 | 3,771.9 | 2,190.8 | 3,851.1 | 2,283.3 | 2,776.2 | 1,921.8 | 443.6 | 560.6 | 416.7 | 191.6 | 167.0 | 160.3 | 84.5 | 76.4 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 213.2 | 175.1 | 199.1 | 237.0 | 268.2 | 323.6 | 348.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 846.8 | 725.5 | 816.6 | 872.9 | 835.0 | 923.8 | 1,088.7 | 1,201.7 | 283.5 | 453.6 | 509.6 | 102.2 | 110.4 | 120.2 | 28.9 | 40.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 190.2 | 191.1 | 248.7 | 225.8 | 254.0 | 287.9 | 333.7 | 235.5 | 118.7 | 59.2 | 51.4 | 26.4 | 14.9 | 17.1 | 14.1 | 12.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 13,769.9 | 12,435.6 | 11,704.8 | 10,550.4 | 11,109.8 | 10,207.1 | 11,625.0 | 11,527.5 | 2,853.1 | 3,448.4 | 3,696.8 | 919.5 | 1,043.6 | 1,287.4 | 227.5 | 418.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,179.2 | 3,641.9 | 3,126.3 | 2,740.1 | 2,293.0 | 1,667.0 | 1,177.9 | 847.1 | 766.9 | 492.3 | 411.5 | 414.1 | 293.4 | 175.6 | 129.7 | 78.7 | - | - |
| Accumulated Other Comprehensive Income | (294.2) | (541.2) | (426.3) | (550.1) | (242.0) | (201.0) | (253.0) | (343.0) | (82.7) | (139.1) | (83.2) | (15.1) | 30.4 | 51.5 | 25.4 | 32.7 | - | - |
| Treasury Stock | 3,507.7 | 2,470.2 | 1,734.2 | 1,260.1 | 784.0 | 296.1 | 78.3 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 6.8 | 5.8 | 5.8 | 5.8 | - | - |
| Minority Interest | 54.2 | 74.2 | 58.1 | 56.6 | 57.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 6,887.6 | 6,534.9 | 6,339.6 | 6,044.2 | 6,165.4 | 5,716.5 | 5,116.1 | 4,580.0 | 2,686.4 | 2,258.7 | 2,105.4 | 1,346.7 | 1,231.7 | 1,075.5 | 980.1 | 857.2 | 646.0 | 587.3 |
| Total Equity | 6,941.8 | 6,609.1 | 6,397.7 | 6,100.8 | 6,223.2 | 5,716.5 | 5,116.1 | 4,580.0 | 2,686.4 | 2,258.7 | 2,105.4 | 1,346.7 | 1,231.7 | 1,075.5 | 980.1 | 857.2 | 646.0 | 587.3 |
| - |
| - |
| Net debt | 6,971.3 | 6,442.5 | 6,287.8 | 6,639.5 | 5,384.9 | 6,233.1 | 7,001.3 | 8,089.3 | 1,981.1 | 2,383.5 | 2,317.2 | 510.2 | 690.0 | 957.1 | (40.3) | (83.1) | - | - |
| Working Capital | 376.4 | 508.1 | 279.6 | 233.6 | 401.1 | 15.2 | 9.7 | 126.3 | (84.2) | (145.5) | 258.3 | 43.6 | 54.2 | 46.7 | 11.1 | 63.3 | - | - |
| Book Value | 6,887.6 | 6,534.9 | 6,339.6 | 6,044.2 | 6,165.4 | 5,716.5 | 5,116.1 | 4,580.0 | 2,686.4 | 2,258.7 | 2,105.4 | 1,346.7 | 1,231.7 | 1,075.5 | 980.1 | 857.2 | 646.0 | 587.3 |
| Tangible Book Value | (6,341.5) | (5,814.4) | (5,885.6) | (6,526.2) | (5,287.3) | (6,263.9) | (7,241.0) | (8,239.3) | (2,363.2) | (2,926.7) | (2,933.9) | (615.0) | (733.9) | (988.5) | (110.5) | (69.5) | - | - |
| 438.3 |
| 558.1 |
| 564.0 |
| 351.1 |
| 247.1 |
| 253.7 |
| 209.3 |
| 184.5 |
| 261.9 |
| 373.7 |
| 152.8 |
| 157.5 |
| 131.3 |
| 154.6 |
| 166.7 |
| 732.2 |
| 785.1 |
| 74.1 |
| 64.1 |
| 103.4 |
| 90.4 |
| 108.8 |
| 117.6 |
| 101.8 |
| 95.2 |
| Restricted Cash | 2.7 | 4.5 | 2.5 | 2.6 | 3.5 | 3.7 | 3.5 | 3.3 | 2.2 | 2.4 | 2.3 | 2.5 | 2.5 | 3.3 | 3.0 | 3.3 | 3.4 | 4.2 | 3.7 | 3.9 | 4.4 | 5.9 | 6.0 | 8.4 | 8.3 | 9.0 | 7.0 | 6.1 | 5.6 | 6.4 | 13.8 | 9.6 | 0.5 | 0.6 | 0.6 | 1.9 | 2.1 | 2.1 | 2.1 | 2.8 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 420.9 | 462.1 | 388.3 | 480.3 | 515.0 | 567.1 | 694.7 | 462.7 | 412.5 | 432.2 | 447.6 | 439.7 | 433.3 | 440.1 | 401.9 | 438.3 | 558.1 | 564.0 | 351.1 | 247.1 | 253.7 | 209.3 | 184.5 | 261.9 | 373.7 | 152.8 | 157.5 | 131.3 | 154.6 | 166.7 | 732.2 | 785.1 | 74.1 | 64.1 | 103.4 | 90.4 | 108.8 | 117.6 | 101.8 | 95.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,021.0 | 978.7 | 961.5 | 940.2 | 936.3 | 902.0 | 934.0 | 868.4 | 879.9 | 799.4 | 836.2 | 804.0 | 811.0 | 778.6 | 760.5 | 826.3 | 791.9 | 713.4 | 715.2 | 711.8 | 674.5 | 648.0 | 647.8 | 676.1 | 686.6 | 669.7 | 654.7 | 665.1 | 686.5 | 681.7 | 614.7 | 600.0 | 264.1 | 243.9 | 238.7 | 235.8 | 247.6 | 241.3 | 237.5 | 239.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 231.2 | 193.7 | 239.6 | 183.1 | 167.9 | 179.8 | 129.8 | 132.8 | 142.8 | 165.8 | 155.2 | 122.3 | 156.2 | 193.8 | 154.4 | 166.1 | 192.2 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,343.6 | 5,487.7 | 5,321.1 | 4,660.4 | 6,241.9 | 4,862.4 | 3,890.7 | 3,132.1 | 3,507.6 | 4,051.5 | 2,268.4 | 1,748.8 | 1,877.2 | 2,424.4 | 2,472.3 | 3,085.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 758.3 | 754.8 | 807.3 | 824.0 | 789.4 | 780.5 | 873.3 | 851.7 | 828.8 | 828.9 | 845.8 | 833.6 | 831.2 | 842.2 | 830.7 | 831.6 | 824.4 | 832.7 | 829.0 | 824.3 | 813.5 | 818.5 | 802.6 | 778.3 | 764.6 | 776.8 | 760.3 | 746.7 | 741.5 | 749.0 | 719.5 | 715.7 | 208.8 | 201.3 | 199.3 | 197.2 | 173.5 | 165.4 | 153.1 | 152.1 |
| Accumulated Depreciation | 479.2 | 465.3 | 485.0 | 512.1 | 492.5 | 480.9 | 563.9 | 547.0 | 528.7 | 513.6 | 524.3 | 510.0 | 504.6 | 498.3 | 484.6 | 475.1 | 467.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 279.1 | 289.5 | 322.3 | 311.9 | 296.9 | 299.6 | 309.4 | 304.7 | 300.1 | 315.3 | 321.5 | 323.6 | 326.6 | 343.9 | 346.1 | 356.5 | ||||||||||||||||||||||||
| Long Term Investments | 172.8 | 174.4 | 175.7 | 174.8 | 174.0 | 177.4 | 184.6 | 181.2 | 183.7 | 184.7 | 184.4 | 194.2 | 192.9 | 193.9 | 154.6 | 160.1 | 173.6 | |||||||||||||||||||||||
| Equity Method Investments | 294.7 | 307.7 | 333.6 | 344.6 | 330.7 | 328.4 | 327.7 | 337.1 | 346.7 | 345.2 | 286.3 | 265.4 | 257.7 | 266.9 | 236.2 | 308.2 | 308.6 | |||||||||||||||||||||||
| Goodwill | 9,932.4 | 9,991.3 | 9,378.6 | 9,420.9 | 9,283.9 | 9,218.1 | 9,374.4 | 8,935.3 | 8,933.2 | 8,969.5 | 8,854.9 | 8,934.7 | 8,889.6 | 8,863.0 | 8,713.2 | 8,866.8 | 8,866.8 | 8,045.5 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 219.8 | 233.3 | 231.2 | 211.8 | 192.3 | 190.6 | 193.8 | 203.9 | 213.5 | 221.4 | 231.5 | 243.8 | 250.4 | 260.6 | 266.1 | 278.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 20,327.7 | 20,711.7 | 19,489.4 | 18,984.2 | 20,404.9 | 19,044.7 | 18,438.4 | 16,905.2 | 17,386.8 | 18,102.5 | 16,180.0 | 15,863.5 | 16,008.4 | 16,653.3 | 16,500.6 | 17,500.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 92.0 | 87.2 | 54.8 | 55.2 | 59.9 | 70.2 | 43.6 | 57.2 | 38.3 | 80.3 | 46.7 | 45.7 | 41.4 | 49.5 | 34.7 | 54.5 | 46.9 | 28.7 | 27.5 | 29.8 | 27.9 | 28.1 | 28.4 | 42.0 | 42.8 | 36.9 | 54.3 | 51.8 | 41.8 | 41.4 | 36.5 | 39.1 | 17.6 | 27.1 | 27.8 | 32.7 | 23.6 | 16.5 | 16.5 | 20.0 |
| Short Term Debt | 110.0 | 25.0 | 20.0 | 20.0 | 20.0 | 20.0 | 47.1 | 39.0 | 50.8 | 51.5 | 127.3 | 53.8 | 129.4 | 55.7 | 57.4 | 57.8 | 146.7 | 47.4 | ||||||||||||||||||||||
| Deferred Revenue Current | 509.9 | 492.4 | 455.4 | 485.9 | 498.9 | 486.1 | 464.0 | 482.9 | 493.2 | 470.3 | 458.7 | 472.8 | 493.6 | 464.7 | 435.9 | 471.6 | 487.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 202.9 | 348.9 | 277.4 | 235.0 | 187.7 | 311.5 | 280.1 | 221.6 | 168.9 | 270.2 | 212.3 | 198.7 | 140.3 | 235.8 | 212.2 | 196.7 | 160.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,875.2 | 5,111.3 | 4,766.5 | 4,101.7 | 5,638.0 | 4,354.3 | 3,219.7 | 2,691.7 | 3,072.8 | 3,771.9 | 1,989.1 | 1,468.9 | 1,649.2 | 2,190.8 | 2,197.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 7,320.5 | 7,408.4 | 6,573.1 | 6,803.4 | 6,837.0 | 6,989.6 | 7,155.6 | 6,575.1 | 6,593.5 | 6,668.5 | 6,738.7 | 6,863.2 | 6,909.6 | 7,023.9 | 7,183.7 | 7,234.5 | 7,373.7 | 5,901.5 | 6,049.4 | 6,214.9 | 6,338.1 | 6,388.5 | 6,766.5 | 6,830.7 | 6,986.3 | 7,077.8 | 7,571.3 | 7,779.9 | 8,030.3 | 8,168.5 | 6,615.0 | 6,837.0 | 1,949.2 | 2,007.3 | 2,177.7 | 2,261.8 | 2,343.7 | 2,375.0 | 2,460.5 | 2,570.0 |
| Operating Lease Liabilities Non-Current | 202.9 | 213.2 | 212.7 | 194.0 | 173.8 | 175.1 | 175.4 | 183.0 | 191.7 | 199.1 | 209.5 | 221.2 | 228.2 | 237.0 | 242.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 836.3 | 846.8 | 784.7 | 695.2 | 701.2 | 725.5 | 796.2 | 769.7 | 779.9 | 816.6 | 794.4 | 828.8 | 846.9 | 872.9 | 843.2 | 871.5 | 940.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 195.3 | 190.2 | 167.9 | 180.6 | 195.1 | 191.1 | 203.4 | 198.9 | 256.2 | 248.7 | 244.0 | 239.8 | 232.1 | 225.8 | 246.9 | 250.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 13,430.2 | 13,769.9 | 12,504.9 | 11,974.9 | 13,545.1 | 12,435.6 | 11,550.3 | 10,418.4 | 10,894.1 | 11,704.8 | 9,975.7 | 9,621.9 | 9,866.0 | 10,550.4 | 10,714.3 | 11,386.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.5 | 2.5 | 2.5 | 2.4 | 2.4 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.0 | 2.0 | 2.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,337.3 | 4,179.2 | 4,052.9 | 3,909.9 | 3,791.2 | 3,641.9 | 3,456.0 | 3,354.4 | 3,224.2 | 3,126.3 | 2,991.9 | 2,895.6 | 2,815.4 | 2,740.1 | 2,582.3 | 2,473.3 | 2,414.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (365.9) | (294.2) | (307.3) | (240.9) | (448.7) | (541.2) | (312.1) | (471.1) | (473.9) | (426.3) | (554.9) | (441.9) | (508.0) | (550.1) | (750.3) | |||||||||||||||||||||||||
| Treasury Stock | 3,676.1 | 3,507.7 | 3,187.2 | 2,946.7 | 2,677.1 | 2,470.2 | 2,103.5 | 2,015.2 | 1,787.1 | 1,734.2 | 1,604.5 | 1,506.7 | 1,394.8 | 1,260.1 | 1,169.4 | 954.9 | 954.9 | |||||||||||||||||||||||
| Minority Interest | 54.4 | 54.2 | 53.3 | 74.7 | 74.4 | 74.2 | 74.0 | 58.9 | 58.5 | 58.1 | 57.6 | 57.0 | 56.8 | 56.6 | 56.5 | 56.7 | 57.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 6,843.1 | 6,887.6 | 6,931.2 | 6,934.6 | 6,785.4 | 6,534.9 | 6,814.1 | 6,427.9 | 6,434.2 | 6,339.6 | 6,143.9 | 6,180.3 | 6,084.0 | 6,044.2 | 5,727.0 | 6,055.4 | ||||||||||||||||||||||||
| Total Equity | 6,897.5 | 6,941.8 | 6,984.5 | 7,009.3 | 6,859.8 | 6,609.1 | 6,888.1 | 6,486.8 | 6,492.7 | 6,397.7 | 6,201.5 | 6,237.3 | 6,140.8 | 6,100.8 | 5,783.5 | 6,112.1 | 6,232.7 | 6,223.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 7,430.5 | 7,433.4 | 6,593.1 | 6,823.4 | 6,857.0 | 7,009.6 | 7,202.7 | 6,614.1 | 6,644.3 | 6,720.0 | 6,866.0 | 6,917.0 | 7,039.0 | 7,079.6 | 7,241.1 | 7,292.3 | 7,520.4 | 5,948.9 | 6,140.7 | 6,270.1 | 6,516.3 | 6,442.4 | 6,844.3 | 6,902.5 | 7,306.3 | 7,154.1 | 7,632.4 | 7,843.1 | 8,116.1 | 8,256.0 | 6,686.1 | 6,910.3 | 1,986.6 | 2,045.2 | 2,217.2 | 2,299.0 | 2,444.5 | 2,501.1 | 2,490.3 | 2,600.8 |
| Net debt | 7,009.6 | 6,971.3 | 6,204.8 | 6,343.1 | 6,342.0 | 6,442.5 | 6,508.0 | 6,151.4 | 6,231.8 | 6,287.8 | 6,418.4 | 6,477.3 | 6,605.7 | 6,639.5 | 6,839.2 | 6,854.0 | 6,962.3 | 5,384.9 | ||||||||||||||||||||||
| Working Capital | 468.4 | 376.4 | 554.6 | 558.7 | 603.9 | 508.1 | 671.0 | 440.4 | 434.8 | 279.6 | 279.3 | 279.9 | 228.0 | 233.6 | 274.7 | 310.1 | 321.6 | 401.1 | ||||||||||||||||||||||
| Book Value | 6,843.1 | 6,887.6 | 6,931.2 | 6,934.6 | 6,785.4 | 6,534.9 | 6,814.1 | 6,427.9 | 6,434.2 | 6,339.6 | 6,143.9 | 6,180.3 | 6,084.0 | 6,044.2 | 5,727.0 | 6,055.4 | 6,175.7 | 6,165.4 | ||||||||||||||||||||||
| Tangible Book Value | (3,089.3) | (3,103.7) | (2,447.4) | (2,486.3) | (2,498.5) | (2,683.2) | (2,560.3) | (2,507.4) | (2,499.0) | (2,629.9) | (2,711.0) | (2,754.4) | (2,805.6) | (2,818.8) | (2,986.2) | (2,811.4) | (2,691.1) | |||||||||||||||||||||||
| 187.5 |
| 192.2 |
| 216.8 |
| 209.4 |
| 187.5 |
| 182.3 |
| 186.6 |
| 167.3 |
| 204.5 |
| 174.3 |
| 147.4 |
| 150.1 |
| 160.1 |
| 127.4 |
| 103.2 |
| 35.6 |
| 38.7 |
| 32.7 |
| 32.9 |
| 33.3 |
| 31.1 |
| 32.7 |
| 32.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,127.7 |
| 4,252.2 |
| 3,776.4 |
| 4,127.8 |
| 3,199.2 |
| 2,298.5 |
| 1,821.7 |
| 1,943.8 |
| 2,336.7 |
| 2,785.9 |
| 2,055.1 |
| 2,003.7 |
| 1,977.1 |
| 2,048.1 |
| 2,136.8 |
| 2,348.3 |
| 386.2 |
| 359.5 |
| 389.1 |
| 379.0 |
| 407.4 |
| 415.1 |
| 413.9 |
| 409.4 |
| 450.7 |
| 439.0 |
| 430.1 |
| 410.8 |
| 405.7 |
| 382.1 |
| 354.5 |
| 328.2 |
| 310.4 |
| 280.0 |
| 252.7 |
| 225.0 |
| 195.8 |
| 163.2 |
| 134.0 |
| 106.8 |
| 100.4 |
| 95.7 |
| 96.3 |
| 91.6 |
| 85.0 |
| 82.0 |
| 82.6 |
| 356.6 |
| 382.0 |
| 390.0 |
| 394.2 |
| 402.7 |
| 412.8 |
| 420.5 |
| 423.8 |
| 436.4 |
| 466.4 |
| 480.3 |
| 494.0 |
| 516.5 |
| 553.2 |
| 556.3 |
| 581.7 |
| 102.0 |
| 100.9 |
| 103.6 |
| 100.9 |
| 81.9 |
| 80.4 |
| 71.1 |
| 69.6 |
| 172.8 |
| 179.4 |
| 172.8 |
| 193.6 |
| 183.5 |
| 184.2 |
| 166.3 |
| 175.5 |
| 160.1 |
| 175.8 |
| 208.8 |
| 190.5 |
| 190.5 |
| 474.8 |
| 483.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 306.1 |
| 219.7 |
| 219.8 |
| 228.5 |
| 225.6 |
| 224.1 |
| 222.7 |
| 228.2 |
| 234.8 |
| 232.2 |
| 236.3 |
| 239.3 |
| 239.3 |
| 250.5 |
| 262.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,041.9 |
| 8,080.8 |
| 8,078.1 |
| 8,078.7 |
| 7,984.2 |
| 7,939.7 |
| 7,859.7 |
| 7,959.9 |
| 7,825.7 |
| 7,886.1 |
| 7,882.4 |
| 7,858.0 |
| 6,507.6 |
| 6,530.4 |
| 3,711.2 |
| 3,707.8 |
| 3,692.6 |
| 3,676.6 |
| 3,659.6 |
| 3,652.7 |
| 3,616.1 |
| 3,636.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 291.1 |
| 291.2 |
| 307.4 |
| 323.5 |
| 339.2 |
| 350.8 |
| 353.2 |
| 357.3 |
| 358.0 |
| 375.3 |
| 371.2 |
| 366.5 |
| 372.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 5.5 |
| 4.8 |
| 2.3 |
| 2.1 |
| 2.0 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.3 |
| 2.4 |
| 2.1 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,891.1 |
| 17,333.0 |
| 16,934.0 |
| 17,435.1 |
| 16,689.1 |
| 15,923.6 |
| 15,475.4 |
| 15,572.9 |
| 15,974.1 |
| 16,741.1 |
| 15,937.6 |
| 16,140.9 |
| 16,249.3 |
| 16,107.5 |
| 13,279.0 |
| 13,673.5 |
| 5,549.6 |
| 5,539.5 |
| 5,598.6 |
| 5,618.4 |
| 5,659.1 |
| 5,707.0 |
| 5,622.5 |
| 5,688.8 |
| 91.3 |
| 55.2 |
| 178.2 |
| 53.9 |
| 77.8 |
| 71.8 |
| 320.0 |
| 76.3 |
| 61.1 |
| 63.2 |
| 85.8 |
| 87.5 |
| 71.1 |
| 73.3 |
| 37.3 |
| 37.9 |
| 39.5 |
| 37.2 |
| 100.8 |
| 126.1 |
| 29.8 |
| 30.9 |
| 334.0 |
| 325.8 |
| 335.7 |
| 349.9 |
| 332.5 |
| 319.9 |
| 325.9 |
| 348.0 |
| 333.2 |
| 262.0 |
| 242.0 |
| 260.7 |
| 245.7 |
| 190.3 |
| 234.4 |
| 193.0 |
| 204.6 |
| 212.8 |
| 234.1 |
| 249.3 |
| 235.2 |
| 231.3 |
| 238.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 322.2 |
| 260.0 |
| 205.5 |
| 177.5 |
| 311.5 |
| 248.3 |
| 189.9 |
| 163.4 |
| 290.6 |
| 234.6 |
| 169.8 |
| 153.9 |
| 322.0 |
| 260.0 |
| 256.4 |
| 110.7 |
| 168.1 |
| 126.0 |
| 120.0 |
| 104.2 |
| 179.3 |
| 138.2 |
| 124.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,775.8 |
| 3,806.1 |
| 3,851.1 |
| 3,571.9 |
| 3,944.8 |
| 3,133.3 |
| 2,283.3 |
| 1,738.9 |
| 1,800.0 |
| 2,209.3 |
| 2,776.2 |
| 1,899.1 |
| 1,830.9 |
| 1,762.1 |
| 1,921.8 |
| 1,355.6 |
| 1,538.8 |
| 374.9 |
| 443.6 |
| 406.1 |
| 424.0 |
| 477.9 |
| 560.6 |
| 415.8 |
| 413.9 |
| 253.8 |
| 266.1 |
| 268.2 |
| 283.6 |
| 297.4 |
| 311.8 |
| 323.6 |
| 327.2 |
| 332.6 |
| 331.8 |
| 348.6 |
| 347.9 |
| 342.4 |
| 348.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 835.0 |
| 840.5 |
| 877.2 |
| 890.8 |
| 923.8 |
| 957.3 |
| 988.8 |
| 1,041.2 |
| 1,088.7 |
| 1,097.5 |
| 1,130.8 |
| 1,170.4 |
| 1,201.7 |
| 847.8 |
| 856.0 |
| 289.0 |
| 283.5 |
| 421.5 |
| 432.7 |
| 443.3 |
| 453.6 |
| 459.0 |
| 478.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 261.5 |
| 254.0 |
| 273.2 |
| 277.1 |
| 280.9 |
| 287.9 |
| 302.2 |
| 307.0 |
| 317.9 |
| 333.7 |
| 205.2 |
| 211.4 |
| 204.4 |
| 235.5 |
| 237.6 |
| 238.0 |
| 120.6 |
| 118.7 |
| 85.8 |
| 81.8 |
| 65.1 |
| 59.2 |
| 62.0 |
| 61.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,647.5 |
| 11,109.8 |
| 11,018.6 |
| 11,611.4 |
| 10,954.9 |
| 10,207.1 |
| 10,092.1 |
| 10,259.1 |
| 10,886.5 |
| 11,625.0 |
| 11,121.0 |
| 11,295.4 |
| 11,515.8 |
| 11,527.5 |
| 9,056.0 |
| 9,469.8 |
| 2,733.7 |
| 2,853.1 |
| 3,091.0 |
| 3,200.2 |
| 3,330.0 |
| 3,448.4 |
| 3,397.3 |
| 3,524.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,293.0 |
| 2,093.2 |
| 1,949.6 |
| 1,800.7 |
| 1,667.0 |
| 1,505.9 |
| 1,382.4 |
| 1,245.1 |
| 1,177.9 |
| 1,068.0 |
| 998.4 |
| 902.8 |
| 847.1 |
| 808.5 |
| 770.9 |
| 851.5 |
| 766.9 |
| 616.0 |
| 566.1 |
| 527.8 |
| 492.3 |
| 448.0 |
| 421.9 |
| (505.0) |
| (270.2) |
| (242.0) |
| (245.9) |
| (190.3) |
| (192.1) |
| (201.0) |
| (301.7) |
| (372.3) |
| (406.1) |
| (253.0) |
| (378.1) |
| (315.0) |
| (301.2) |
| (343.0) |
| (167.3) |
| (113.1) |
| (77.4) |
| (82.7) |
| (87.4) |
| (107.3) |
| (128.3) |
| (139.1) |
| (112.7) |
| (100.6) |
| 784.0 |
| 784.0 |
| 621.1 |
| 477.5 |
| 296.1 |
| 288.2 |
| 96.3 |
| 78.3 |
| 78.3 |
| 78.3 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 57.8 |
| 57.5 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,175.7 |
| 6,165.4 |
| 5,857.9 |
| 5,823.7 |
| 5,734.2 |
| 5,716.5 |
| 5,383.3 |
| 5,313.8 |
| 5,087.6 |
| 5,116.1 |
| 4,816.6 |
| 4,845.5 |
| 4,733.5 |
| 4,580.0 |
| 4,223.0 |
| 4,203.7 |
| 2,816.0 |
| 2,686.4 |
| 2,507.6 |
| 2,418.2 |
| 2,329.1 |
| 2,258.6 |
| 2,225.2 |
| 2,164.4 |
| 5,915.4 |
| 5,823.7 |
| 5,734.2 |
| 5,716.5 |
| 5,383.3 |
| 5,313.8 |
| 5,087.6 |
| 5,116.1 |
| 4,816.6 |
| 4,845.5 |
| 4,733.5 |
| 4,580.0 |
| 4,223.0 |
| 4,203.7 |
| 2,816.0 |
| 2,686.4 |
| 2,507.6 |
| 2,418.2 |
| 2,329.1 |
| 2,258.6 |
| 2,225.2 |
| 2,164.4 |
| 5,789.6 |
| 6,023.0 |
| 6,262.6 |
| 6,233.1 |
| 6,659.8 |
| 6,640.6 |
| 6,932.6 |
| 7,001.3 |
| 7,474.9 |
| 7,711.8 |
| 7,961.5 |
| 8,089.3 |
| 5,953.9 |
| 6,125.2 |
| 1,912.5 |
| 1,981.1 |
| 2,113.8 |
| 2,208.6 |
| 2,335.7 |
| 2,383.6 |
| 2,388.5 |
| 2,505.6 |
| 204.5 |
| 183.0 |
| 65.9 |
| 15.2 |
| 82.8 |
| 143.8 |
| 127.4 |
| 9.7 |
| 156.0 |
| 172.8 |
| 215.0 |
| 126.3 |
| 781.2 |
| 809.5 |
| 11.3 |
| (84.1) |
| (17.0) |
| (45.0) |
| (70.5) |
| (145.5) |
| (1.9) |
| (4.5) |
| 5,857.9 |
| 5,823.7 |
| 5,734.2 |
| 5,716.5 |
| 5,383.3 |
| 5,313.8 |
| 5,087.6 |
| 5,116.1 |
| 4,816.6 |
| 4,845.5 |
| 4,733.5 |
| 4,580.0 |
| 4,223.0 |
| 4,203.7 |
| 2,816.0 |
| 2,686.4 |
| 2,507.6 |
| 2,418.2 |
| 2,329.1 |
| 2,258.6 |
| 2,225.2 |
| 2,164.4 |
| (1,880.1) |
| (2,184.0) |
| (2,257.1) |
| (2,343.9) |
| (2,362.2) |
| (2,600.9) |
| (2,625.9) |
| (2,772.1) |
| (2,843.8) |
| (3,009.1) |
| (3,040.6) |
| (3,148.9) |
| (3,278.0) |
| (2,284.6) |
| (2,326.7) |
| (895.2) |
| (1,021.4) |
| (1,184.9) |
| (1,258.4) |
| (1,330.6) |
| (1,394.2) |
| (1,390.9) |
| (1,472.1) |