| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 2,301.5 | 38.1 | 46.8 | 43.8 | 63.4 | 59.7 | 456.7 | 109.9 | 420.2 | 402.0 | 292.3 | 146.9 | 220.2 | 224.4 | 199.6 | 174.1 | 224.8 | 122.9 |
| Restricted Cash | 1.9 | 1.8 | 1.9 | 7.0 | 1.1 | 1.1 | 1.1 | 0.9 | 0.9 | 0.7 | 0.6 | 0.7 | 0.6 | 0.1 | - | - | - | - |
| Short Term Investments | - | - | - | 0.0 | 0.0 | 0.0 | 108.9 | 466.2 | 254.9 | 187.4 | 193.3 | 198.5 | 137.2 | 0.0 | - | - | - | |
| Cash And Short Term Investments | 2,301.5 | 38.1 | 46.8 | 43.8 | 63.4 | 59.7 | 565.6 | 576.1 | 675.2 | 589.4 | 485.7 | 345.5 | 357.4 | 224.4 | 199.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 205.7 | 181.2 | 183.8 | 189.3 | 189.3 | 197.5 | 163.5 | 171.4 | 165.4 | 83.3 | 68.2 | 78.6 | 86.2 | 89.0 | 94.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 146.6 | 159.6 | 159.4 | 157.6 | 159.2 | 161.7 | 158.9 | 155.7 | 154.7 | 157.8 | 162.9 | 170.9 | 164.8 | 157.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 8,158.8 | 7,191.2 | 2,182.1 | 2,378.6 | 2,155.2 | 486.4 | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 8,190.2 | 7,191.7 | 2,182.6 | 2,379.0 | 2,155.2 | 486.4 | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q1 FY 14 | Q4 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,301.5 | 2,207.2 | 54.3 | 38.1 | 60.3 | 46.3 | 46.8 | 81.3 | 45.0 | 43.8 | 94.3 | 60.4 | 63.4 | 92.7 | 57.0 | |||||||||||||||||||||||||
| - |
| 174.1 |
| 224.8 |
| 122.9 |
| 82.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 55.0 | 31.2 | 35.4 | 24.4 | 14.3 | 14.4 | 23.2 | 30.1 | 19.2 | 11.5 | 10.9 | 17.7 | 14.3 | 12.7 | 17.0 | 26.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,564.1 | 252.3 | 267.9 | 264.6 | 268.0 | 272.6 | 753.4 | 778.4 | 860.7 | 685.0 | 565.3 | 462.4 | 479.9 | 362.0 | 343.2 | 296.9 | - | - |
| 144.1 |
| 104.8 |
| - |
| - |
| Accumulated Depreciation | 117.7 | 133.3 | 130.5 | 125.3 | 122.6 | 118.7 | 108.7 | 103.7 | 101.4 | 100.4 | 97.3 | 93.0 | 79.3 | 60.3 | 48.7 | 39.8 | - | - |
| Property,Plant & Equipment Net | 28.9 | 26.3 | 28.9 | 32.3 | 36.6 | 43.0 | 50.2 | 51.9 | 53.4 | 57.4 | 65.7 | 77.9 | 85.4 | 96.8 | 95.3 | 65.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | 23,909.4 | 3,626.5 | 1,840.0 | 2,850.2 | 1,054.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 47.0 | 54.6 | 57.3 | 61.3 | 66.8 | 73.6 | 85.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 4.5 | 1,525.3 | 757.6 | 188.2 | 319.8 | 6.5 | 19.4 | 17.3 | 9.3 | 11.7 | 8.0 | 1.2 | 3.2 | 3.7 | 3.0 | 5.0 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 61,641.1 | 25,843.7 | 4,762.5 | 2,410.3 | 3,557.1 | 1,465.6 | 916.6 | 855.8 | 933.2 | 768.3 | 656.9 | 558.8 | 585.5 | 477.9 | 453.9 | 381.6 | - | - |
| - |
| - |
| Short Term Debt | 31.3 | 0.5 | 0.5 | 0.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 272.1 | 238.0 | 228.2 | 217.4 | 209.9 | 191.3 | 187.1 | 176.5 | 198.7 | 105.5 | 100.7 | 108.4 | 113.7 | 101.2 | 103.2 | 89.3 | - | - |
| Operating Lease Liabilities Current | 11.3 | 10.4 | 10.5 | 10.1 | 9.2 | 10.8 | 9.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 70.0 | 58.4 | 50.0 | 53.7 | 54.5 | 49.2 | 48.8 | 48.0 | 41.5 | 43.3 | 40.1 | 50.6 | 79.5 | 71.8 | 68.3 | 60.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 456.5 | 355.4 | 323.3 | 317.4 | 312.0 | 285.6 | 269.8 | 258.3 | 270.9 | 185.5 | 172.7 | 197.3 | 233.5 | 219.2 | 218.4 | 186.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 46.1 | 56.4 | 61.1 | 67.3 | 76.6 | 84.3 | 103.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 5.5 | 5.0 | 8.5 | 12.8 | 8.1 | 14.7 | 4.3 | 6.5 | 6.4 | 13.9 | 9.0 | 10.8 | 9.0 | 8.8 | 10.8 | 7.9 | - | - |
| Deferred Tax Liabilities | 1,926.5 | 0.4 | 0.4 | 0.2 | 0.1 | 8.2 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 3.5 | 7.2 | 6.2 | 10.5 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.7 | 5.4 | 22.2 | 17.1 | 26.2 | 33.4 | 30.4 | 61.3 | 50.1 | 16.4 | 19.9 | 22.7 | 25.5 | 43.4 | 45.1 | 37.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 10,598.1 | 7,613.7 | 2,597.6 | 2,793.4 | 2,578.2 | 912.6 | 408.0 | 326.0 | 327.5 | 216.1 | 201.6 | 234.3 | 275.2 | 277.6 | 284.9 | 232.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 506.7 | 494.1 | 468.1 | 457.8 | 455.4 | - | - |
| Retained Earnings | 6,321.8 | (2,166.9) | (999.2) | (1,428.4) | 41.4 | 576.0 | 583.5 | 549.1 | 526.6 | 494.1 | 403.2 | 297.3 | 292.2 | 208.9 | 188.4 | 170.4 | - | - |
| Accumulated Other Comprehensive Income | (5.2) | (15.4) | (11.4) | (13.8) | (7.5) | (3.9) | (9.7) | (10.2) | (5.7) | (10.7) | (7.4) | (4.4) | (0.8) | (1.5) | (2.1) | (1.5) | - | - |
| Treasury Stock | - | 0.0 | 782.1 | 782.1 | 782.1 | 782.1 | 658.9 | 586.2 | 475.2 | 475.2 | 475.2 | 475.2 | 475.2 | 475.2 | 475.2 | 475.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 44,123.5 | 18,230.0 | 2,165.0 | (383.1) | 979.0 | 446.2 | 508.6 | 529.7 | 605.7 | 566.3 | 455.3 | 324.5 | 310.3 | 200.3 | 169.0 | 149.2 | 214.2 | 138.0 |
| Total Equity | 44,123.5 | 18,230.0 | 2,165.0 | (383.1) | 979.0 | 446.2 | 508.6 | 529.7 | 605.7 | 566.3 | 455.3 | 324.5 | 310.3 | 200.3 | 169.0 | 149.2 | 214.2 | 138.0 |
| - |
| - |
| Net debt | 5,888.7 | 7,153.6 | 2,135.8 | 2,335.2 | 2,091.8 | 426.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 2,107.6 | (103.1) | (55.4) | (52.8) | (44.0) | (13.0) | 483.6 | 520.1 | 589.7 | 499.5 | 392.7 | 265.1 | 246.4 | 142.9 | 124.8 | 110.3 | - | - |
| Book Value | 44,123.5 | 18,230.0 | 2,165.0 | (383.1) | 979.0 | 446.2 | 508.6 | 529.7 | 605.7 | 566.3 | 455.3 | 324.5 | 310.3 | 200.3 | 169.0 | 149.2 | 214.2 | 138.0 |
| Tangible Book Value | - | (5,679.4) | (1,461.5) | (2,223.1) | (1,871.3) | (608.1) | 508.6 | - | - | - | - | - | - | - | - | - | - | - |
| 59.7 |
| 82.5 |
| 52.7 |
| 456.7 |
| 429.3 |
| 375.1 |
| 109.9 |
| 258.7 |
| 112.1 |
| 420.2 |
| 152.2 |
| 386.9 |
| 402.0 |
| 358.7 |
| 365.6 |
| 292.3 |
| 308.9 |
| 230.2 |
| 146.9 |
| 165.1 |
| 136.0 |
| 220.2 |
| 214.8 |
| 163.8 |
| 224.4 |
| Restricted Cash | 1.9 | 2.0 | 1.9 | 1.8 | 2.0 | 1.9 | 1.9 | 2.4 | 1.9 | 7.0 | 2.2 | 6.6 | 1.1 | 6.3 | 1.1 | 1.1 | 1.2 | 1.2 | 1.1 | 2.7 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 0.8 | 0.7 | 0.9 | 0.6 | 0.6 | 0.7 | 0.5 | 0.7 | 0.7 | 1.6 | 0.6 | 1.1 | 0.2 | 0.1 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | - | - | 0.0 | - | 0.0 | 108.9 | 109.9 | 203.2 | 466.2 | 292.3 | 587.1 | 254.9 | 543.3 | 259.2 | 187.4 | 259.8 | 213.3 | 193.3 | 227.4 | 226.7 | 198.5 | 226.7 | 218.6 | 137.2 | 151.1 | 180.2 | 0.0 |
| Cash And Short Term Investments | 2,301.5 | 2,207.2 | 54.3 | 38.1 | 60.3 | 46.3 | 46.8 | 81.3 | 45.0 | 43.8 | 94.3 | 60.4 | 63.4 | 92.7 | 57.0 | 59.7 | 82.5 | 52.7 | 565.6 | 539.2 | 578.3 | 576.1 | 551.1 | 699.2 | 675.2 | 695.5 | 646.1 | 589.4 | 618.5 | 578.9 | 485.7 | 536.3 | 456.9 | 345.5 | 391.8 | 354.6 | 357.4 | 365.8 | 343.9 | 224.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 205.7 | 122.3 | 113.4 | 181.2 | 104.6 | 107.2 | 183.8 | 115.2 | 128.7 | 189.3 | 139.2 | 109.9 | 189.3 | 126.9 | 123.7 | 197.5 | 150.6 | 148.5 | 163.5 | 124.9 | 118.0 | 171.4 | 133.9 | 110.8 | 165.4 | 147.3 | 66.3 | 83.3 | 73.4 | 58.1 | 68.2 | 56.6 | 55.0 | 78.6 | 58.4 | 57.5 | 86.2 | 67.7 | 62.9 | 89.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 55.0 | 59.7 | 44.3 | 31.2 | 36.8 | 30.7 | 35.4 | 42.7 | 24.0 | 24.4 | 24.0 | 25.4 | 14.3 | 21.1 | 15.8 | 14.4 | 16.4 | 16.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,564.1 | 2,391.2 | 214.0 | 252.3 | 203.6 | 186.0 | 267.9 | 241.6 | 199.6 | 264.6 | 259.7 | 202.3 | 268.0 | 247.0 | 197.6 | 272.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 146.6 | - | - | 159.6 | - | - | 159.4 | - | - | 157.6 | - | - | 159.2 | - | - | 161.7 | - | - | 158.9 | - | - | 155.7 | - | - | 154.7 | - | - | 157.8 | - | - | 162.9 | - | - | 170.9 | - | - | 164.8 | - | - | 157.1 |
| Accumulated Depreciation | 117.7 | - | - | 133.3 | - | - | 130.5 | - | - | 125.3 | - | - | 122.6 | - | - | 118.7 | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 28.9 | 28.3 | 29.9 | 26.3 | 28.3 | 27.5 | 28.9 | 29.1 | 30.2 | 32.3 | 31.3 | 33.0 | 36.6 | 35.7 | 38.1 | 43.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | 73,205.7 | 23,909.4 | 43,546.1 | 6,850.9 | 3,626.5 | 5,074.2 | 2,451.4 | 1,840.0 | 2,000.4 | 1,993.0 | 2,850.2 | 2,895.6 | 2,405.7 | 1,054.3 | 1,946.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 47.0 | 58.3 | 49.2 | 54.6 | 53.1 | 55.3 | 57.3 | 55.1 | 54.5 | 61.3 | 59.7 | 62.9 | 66.8 | 64.6 | 68.8 | 73.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 4.5 | 5.0 | 5.8 | 1,525.3 | 5.4 | 1,172.7 | 757.6 | 919.8 | 614.1 | 188.2 | 651.5 | 233.0 | 319.8 | 377.3 | 261.1 | 6.5 | 118.3 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 61,641.1 | 54,268.8 | 73,619.0 | 25,843.7 | 43,919.8 | 8,343.6 | 4,762.5 | 6,351.5 | 3,373.9 | 2,410.3 | 3,026.4 | 2,545.3 | 3,557.1 | 3,638.4 | 2,986.2 | 1,465.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 31.3 | 31.4 | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 272.1 | 231.2 | 200.6 | 238.0 | 215.7 | 184.4 | 228.2 | 216.0 | 179.2 | 217.4 | 211.8 | 165.9 | 209.9 | 206.2 | 160.7 | 191.3 | 199.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 11.3 | - | - | 10.4 | - | - | 10.5 | - | - | 10.1 | - | - | 9.2 | - | - | 10.8 | ||||||||||||||||||||||||
| Accrued Expenses | 70.0 | 33.7 | 44.5 | 58.4 | 32.8 | 51.7 | 50.0 | 40.6 | 43.4 | 53.7 | 39.2 | 46.3 | 54.5 | 43.7 | 47.8 | 49.2 | 44.8 | 44.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 456.5 | 395.1 | 324.1 | 355.4 | 308.7 | 288.1 | 323.3 | 309.8 | 267.7 | 317.4 | 312.4 | 260.5 | 312.0 | 304.9 | 253.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 8,158.8 | 8,165.1 | 8,173.6 | 7,191.2 | 8,140.2 | 4,211.9 | 2,182.1 | 3,558.8 | 2,180.0 | 2,378.6 | 2,175.9 | 2,376.9 | 2,155.2 | 2,361.9 | 2,153.0 | 486.4 | 1,724.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 46.1 | 60.9 | 48.2 | 56.4 | 53.7 | 57.5 | 61.1 | 58.4 | 59.7 | 67.3 | 65.4 | 69.3 | 76.6 | 74.0 | 78.9 | 84.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 5.5 | 5.2 | 3.5 | 5.0 | 4.0 | 6.3 | 8.5 | 6.5 | 7.6 | 12.8 | 11.6 | 8.8 | 8.1 | 8.2 | 8.3 | 14.7 | 14.5 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,926.5 | 1.4 | 6,947.9 | 0.4 | 1,883.1 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 1.8 | 8.2 | 1.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.7 | 4.8 | 4.8 | 5.4 | 4.4 | 5.7 | 22.2 | 17.6 | 18.2 | 17.1 | 17.7 | 30.1 | 26.2 | 26.3 | 28.9 | 33.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 10,598.1 | 8,632.5 | 15,502.0 | 7,613.7 | 10,394.0 | 4,569.9 | 2,597.6 | 3,951.4 | 2,533.5 | 2,793.4 | 2,583.2 | 2,745.6 | 2,578.2 | 2,775.4 | 2,524.9 | 912.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,321.8 | (6,471.5) | 18,945.1 | (2,166.9) | 6,351.8 | (1,495.1) | (999.2) | (1,052.4) | (1,088.4) | (1,428.4) | (967.2) | (1,178.7) | 41.4 | (89.3) | 131.4 | 576.0 | 466.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5.2) | (7.9) | (5.1) | (15.4) | (12.0) | (9.6) | (11.4) | (13.2) | (15.4) | (13.8) | (13.1) | (18.2) | (7.5) | (9.6) | (6.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | 0.0 | - | 782.1 | 782.1 | 782.1 | 782.1 | 782.1 | 782.1 | 782.1 | 782.1 | 782.1 | 782.1 | 782.1 | 782.1 | 782.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 44,123.5 | 36,651.4 | 52,330.7 | 18,230.0 | 32,221.2 | 3,773.6 | 2,165.0 | 2,400.1 | 840.4 | (383.1) | 443.2 | (200.3) | 979.0 | 863.0 | 461.3 | 446.2 | ||||||||||||||||||||||||
| Total Equity | 44,123.5 | 36,651.4 | 52,330.7 | 18,230.0 | 32,221.2 | 3,773.6 | 2,165.0 | 2,400.1 | 840.4 | (383.1) | 443.2 | (200.3) | 979.0 | 863.0 | 461.3 | 446.2 | 365.0 | 389.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8,190.2 | 8,196.5 | 8,173.9 | 7,191.7 | 8,140.7 | 4,212.5 | 2,182.6 | 3,559.3 | 2,180.5 | 2,379.0 | 2,176.4 | 2,376.9 | 2,155.2 | 2,361.9 | 2,153.0 | 486.4 | 1,724.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 5,888.7 | 5,989.3 | 8,119.6 | 7,153.6 | 8,080.4 | 4,166.1 | 2,135.8 | 3,478.0 | 2,135.5 | 2,335.2 | 2,082.1 | 2,316.5 | 2,091.8 | 2,269.2 | 2,096.1 | 426.7 | 1,641.9 | - | ||||||||||||||||||||||
| Working Capital | 2,107.6 | 1,996.2 | (110.1) | (103.1) | (105.1) | (102.1) | (55.4) | (68.2) | (68.2) | (52.8) | (52.7) | (58.2) | (44.0) | (57.9) | (56.3) | (13.0) | (32.9) | |||||||||||||||||||||||
| Book Value | 44,123.5 | 36,651.4 | 52,330.7 | 18,230.0 | 32,221.2 | 3,773.6 | 2,165.0 | 2,400.1 | 840.4 | (383.1) | 443.2 | (200.3) | 979.0 | 863.0 | 461.3 | 446.2 | 365.0 | 389.3 | ||||||||||||||||||||||
| Tangible Book Value | - | - | (20,875.0) | (5,679.4) | (11,324.8) | (3,077.2) | (1,461.5) | (2,674.0) | (1,611.0) | (2,223.1) | (1,557.2) | (2,193.3) | (1,871.3) | (2,032.6) | (1,944.4) | (608.1) | (1,581.5) | |||||||||||||||||||||||
| 23.2 |
| 26.2 |
| 24.7 |
| 30.1 |
| 32.5 |
| 27.6 |
| 19.2 |
| 32.7 |
| 17.6 |
| 11.5 |
| 11.7 |
| 11.6 |
| 10.9 |
| 14.6 |
| 12.1 |
| 17.7 |
| 17.9 |
| 19.7 |
| 14.3 |
| 14.1 |
| 13.6 |
| 12.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 250.8 |
| 218.4 |
| 753.4 |
| 693.1 |
| 721.8 |
| 778.4 |
| 718.4 |
| 838.5 |
| 860.7 |
| 876.5 |
| 730.9 |
| 685.0 |
| 704.5 |
| 649.1 |
| 565.3 |
| 608.1 |
| 536.9 |
| 462.4 |
| 483.4 |
| 464.3 |
| 479.9 |
| 462.4 |
| 441.6 |
| 362.0 |
| - |
| 108.7 |
| - |
| - |
| 103.7 |
| - |
| - |
| 101.4 |
| - |
| - |
| 100.4 |
| - |
| - |
| 97.3 |
| - |
| - |
| 93.0 |
| - |
| - |
| 79.3 |
| - |
| - |
| 60.3 |
| 41.1 |
| 45.5 |
| 50.2 |
| 47.6 |
| 52.0 |
| 51.9 |
| 54.8 |
| 51.9 |
| 53.4 |
| 53.4 |
| 53.7 |
| 57.4 |
| 55.8 |
| 59.7 |
| 65.7 |
| 63.2 |
| 68.9 |
| 77.9 |
| 75.7 |
| 81.5 |
| 85.4 |
| 82.0 |
| 89.2 |
| 96.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 380.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.4 |
| 79.3 |
| 85.5 |
| 82.7 |
| 87.0 |
| 0.0 |
| 87.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.5 |
| 19.4 |
| 18.1 |
| 20.5 |
| 17.3 |
| 19.0 |
| 15.6 |
| 9.3 |
| 12.0 |
| 18.0 |
| 11.7 |
| 13.6 |
| 11.1 |
| 8.0 |
| 5.8 |
| 2.2 |
| 1.2 |
| 1.5 |
| 0.8 |
| 3.2 |
| 9.3 |
| 3.1 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,443.1 |
| 772.9 |
| 916.6 |
| 849.3 |
| 888.7 |
| 855.8 |
| 888.3 |
| 913.5 |
| 933.2 |
| 949.9 |
| 813.7 |
| 768.3 |
| 786.5 |
| 735.5 |
| 656.9 |
| 693.2 |
| 628.0 |
| 558.8 |
| 581.9 |
| 559.7 |
| 585.5 |
| 568.6 |
| 552.7 |
| 477.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.8 |
| 187.1 |
| 184.9 |
| 160.2 |
| 176.5 |
| 190.1 |
| 151.0 |
| 198.7 |
| 201.7 |
| 115.4 |
| 105.5 |
| 132.0 |
| 115.6 |
| 100.7 |
| 131.4 |
| 115.5 |
| 108.4 |
| 131.5 |
| 120.7 |
| 113.7 |
| 138.2 |
| 117.8 |
| 101.2 |
| - |
| - |
| 9.6 |
| - |
| 9.3 |
| - |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.8 |
| 35.2 |
| 41.8 |
| 48.0 |
| 36.7 |
| 37.8 |
| 41.5 |
| 34.3 |
| 36.0 |
| 43.3 |
| 33.1 |
| 41.4 |
| 40.1 |
| 36.6 |
| 38.6 |
| 50.6 |
| 36.1 |
| 59.0 |
| 79.5 |
| 52.1 |
| 64.5 |
| 71.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 285.6 |
| 283.6 |
| 243.7 |
| 269.8 |
| 252.6 |
| 230.7 |
| 258.3 |
| 264.0 |
| 211.9 |
| 270.9 |
| 261.7 |
| 176.8 |
| 185.5 |
| 186.0 |
| 183.1 |
| 172.7 |
| 195.9 |
| 181.2 |
| 197.3 |
| 197.3 |
| 222.5 |
| 233.5 |
| 228.7 |
| 219.4 |
| 219.2 |
| 81.8 |
| 95.6 |
| 103.4 |
| 100.3 |
| 105.3 |
| 0.0 |
| 106.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.7 |
| 4.3 |
| 3.7 |
| 4.5 |
| 6.5 |
| 4.5 |
| 4.9 |
| 6.4 |
| 5.7 |
| 9.8 |
| 13.9 |
| 12.6 |
| 15.2 |
| 9.0 |
| 10.2 |
| 10.3 |
| 10.8 |
| 11.4 |
| 11.5 |
| 9.0 |
| 9.1 |
| 9.1 |
| 8.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.0 |
| 0.0 |
| 7.8 |
| 3.5 |
| 3.2 |
| 3.5 |
| 7.2 |
| 1.6 |
| 5.4 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.3 |
| 32.7 |
| 30.4 |
| 31.3 |
| 32.8 |
| 61.3 |
| 34.8 |
| 61.3 |
| 50.1 |
| 68.9 |
| 14.6 |
| 16.4 |
| 15.6 |
| 17.2 |
| 19.9 |
| 19.3 |
| 20.2 |
| 22.7 |
| 21.6 |
| 23.2 |
| 25.5 |
| 23.5 |
| 26.6 |
| 43.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,078.0 |
| 383.6 |
| 408.0 |
| 387.8 |
| 373.3 |
| 326.0 |
| 410.0 |
| 278.1 |
| 327.5 |
| 336.3 |
| 201.3 |
| 216.1 |
| 214.5 |
| 215.6 |
| 201.6 |
| 225.3 |
| 219.4 |
| 234.3 |
| 233.5 |
| 260.7 |
| 275.2 |
| 262.9 |
| 260.6 |
| 277.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 506.7 |
| 512.3 |
| 502.6 |
| 494.1 |
| 495.7 |
| 492.5 |
| 468.1 |
| 573.3 |
| 583.5 |
| 584.1 |
| 571.3 |
| 549.1 |
| 541.2 |
| 545.8 |
| 526.6 |
| 528.3 |
| 538.0 |
| 494.1 |
| 509.0 |
| 463.0 |
| 403.2 |
| 417.5 |
| 364.1 |
| 297.3 |
| 317.7 |
| 274.6 |
| 292.2 |
| 285.8 |
| 276.1 |
| 208.9 |
| (3.9) |
| (5.7) |
| (6.9) |
| (9.7) |
| (10.2) |
| (11.7) |
| (10.2) |
| (10.0) |
| (8.7) |
| (5.7) |
| (4.2) |
| (6.7) |
| (10.7) |
| (10.0) |
| (8.0) |
| (7.4) |
| (6.7) |
| (6.0) |
| (4.4) |
| (6.5) |
| (3.0) |
| (0.8) |
| (0.6) |
| (1.3) |
| (1.5) |
| 658.9 |
| 709.6 |
| 634.4 |
| 586.2 |
| 634.4 |
| 475.2 |
| 475.2 |
| 475.2 |
| 475.2 |
| 475.2 |
| 475.2 |
| 475.2 |
| 475.2 |
| 475.2 |
| 475.2 |
| 475.2 |
| 475.2 |
| 475.2 |
| 475.2 |
| 475.2 |
| 475.2 |
| 475.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 365.0 |
| 389.3 |
| 508.6 |
| 461.4 |
| 515.4 |
| 529.7 |
| 478.3 |
| 635.4 |
| 605.7 |
| 613.6 |
| 612.3 |
| 566.3 |
| 572.0 |
| 519.9 |
| 455.3 |
| 467.8 |
| 408.5 |
| 324.5 |
| 348.3 |
| 299.1 |
| 310.3 |
| 305.7 |
| 292.1 |
| 200.3 |
| 508.6 |
| 461.4 |
| 515.4 |
| 529.7 |
| 478.3 |
| 635.4 |
| 605.7 |
| 613.6 |
| 612.3 |
| 566.3 |
| 572.0 |
| 519.9 |
| 455.3 |
| 467.8 |
| 408.5 |
| 324.5 |
| 348.3 |
| 299.1 |
| 310.3 |
| 305.7 |
| 292.1 |
| 200.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (25.3) |
| 483.6 |
| 440.4 |
| 491.1 |
| 520.1 |
| 454.4 |
| 626.6 |
| 589.7 |
| 614.7 |
| 554.0 |
| 499.5 |
| 518.5 |
| 466.0 |
| 392.7 |
| 412.2 |
| 355.7 |
| 265.1 |
| 286.1 |
| 241.7 |
| 246.4 |
| 233.6 |
| 222.2 |
| 142.9 |
| 508.6 |
| 461.4 |
| 515.4 |
| 529.7 |
| 478.3 |
| 635.4 |
| 605.7 |
| 613.6 |
| 612.3 |
| 566.3 |
| 572.0 |
| 519.9 |
| 455.3 |
| 467.8 |
| 408.5 |
| 324.5 |
| 348.3 |
| 299.1 |
| 310.3 |
| 305.7 |
| 292.1 |
| 200.3 |
| 8.5 |
| 508.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |