| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 1,100.0 | 6,142.0 | 789.8 | 2,007.7 | 1,426.3 | 969.2 | 1,243.4 | 859.0 | 1,291.8 | 591.9 | 1,062.8 | 917.2 | 596.5 | 800.4 | 698.9 | 557.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 19.6 | 1,061.8 | 163.4 | 8.1 | 8.1 | 264.6 | 6.6 | 460.4 | 234.0 | 276.7 | 72.1 | - | 99.9 | - | - | - |
| Cash And Short Term Investments | 1,119.6 | 7,203.8 | 953.2 | 2,015.8 | 1,434.4 | 1,233.8 | 1,250.0 | 1,319.4 | 1,525.8 | 868.6 | 1,134.9 | 917.2 | 696.4 | 800.4 | 698.9 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 239.3 | 228.2 | 252.3 | 200.2 | 193.3 | 298.1 | 314.1 | 245.2 | 219.5 | 198.6 | 175.5 | 174.5 | 109.1 | 108.7 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 860.7 | 824.8 | 994.2 | 734.8 | 736.9 | 778.3 | 673.8 | 459.2 | 485.1 | 526.2 | 524.7 | 504.5 | 363.3 | 326.1 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 456.1 | 452.2 | 520.7 | 445.2 | 130.8 | 243.6 | 264.3 | 186.7 | 222.8 | 153.9 | 178.9 | 155.4 | 105.6 | 103.0 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 2,396.6 | 7,003.4 | 1,668.8 | 1,600.0 | 1,600.0 | 1,616.7 | 1,617.4 | 870.0 | 888.7 | 0.0 | 0.5 | 1.0 | 24.2 | 25.1 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 2.1 | 2.3 | 2.4 | 2.8 | 2.8 | 2.9 | 2.9 | 2.8 | 2.8 | 2.7 | 2.8 | 2.9 | 3.0 | 3.2 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 2,413.3 | 7,306.8 | 1,700.0 | 1,600.0 | 2,311.5 | 1,617.5 | 1,618.1 | 885.0 | 900.0 | 140.5 | 1.0 | 23.4 | 24.9 | 25.6 | - | - |
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | 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 | Q2 FY 17 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,046.5 | 1,053.3 | 719.5 | 1,100.0 | 1,037.7 | 983.4 | 6,462.9 | 6,142.0 | 6,975.1 | 6,833.1 | 622.1 | 789.8 | 830.2 | 2,007.7 | 1,257.4 | |||||||||||||||||||||||||
| 557.0 |
| - |
| Prepaid Expenses | 133.8 | 170.9 | 105.2 | 93.8 | 57.5 | 99.8 | 82.6 | 58.0 | 73.1 | 45.5 | 38.0 | 39.4 | 30.4 | 48.3 | - | - |
| Other Current Assets | 98.5 | 139.8 | 51.7 | 76.1 | 93.1 | 91.0 | 86.3 | 77.5 | 104.6 | 103.7 | 86.8 | 73.6 | 26.2 | 63.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,905.6 | 8,803.7 | 2,573.8 | 3,375.3 | 2,553.1 | 2,556.8 | 2,432.6 | 2,172.9 | 2,506.5 | 1,855.2 | 2,070.9 | 1,804.5 | 1,302.6 | 1,396.4 | - | - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | 1,129.5 | 1,200.5 | 954.4 | 861.8 | 841.0 | 767.7 | 771.7 | 687.4 | 485.1 | 385.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | 775.2 | 938.8 | 885.4 | 919.5 | 732.6 | 713.9 | 694.8 | 644.4 | 548.5 | 593.0 | - | - |
| Long Term Investments | 1.4 | 1.3 | 0.1 | 0.1 | 0.1 | - | 0.0 | 558.6 | 406.0 | 484.5 | 197.3 | 6.0 | 6.0 | 6.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 983.3 | 1,204.1 | 1,241.5 | 1,297.3 | 1,301.1 | 1,516.2 | 1,484.3 | 502.4 | 434.2 | 361.4 | 345.0 | 376.0 | 305.9 | 283.4 | 249.1 | - |
| Intangible Assets | 719.6 | 1,353.6 | 1,366.6 | 1,373.4 | 1,379.4 | 1,711.9 | 1,732.9 | 346.8 | 359.9 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | - | - |
| Operating Lease Right Of Use Assets | 1,331.0 | 1,314.4 | 1,281.6 | 1,496.6 | 1,757.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 33.8 | 44.1 | 47.9 | 65.6 | 55.9 | 19.4 | 24.3 | 248.8 | 115.8 | 111.6 | 84.8 | 95.2 | 156.5 | 159.1 | - | - |
| Other Non-Current Assets | 117.7 | 161.7 | 209.5 | 96.1 | 158.4 | 134.1 | 118.8 | 143.7 | 111.9 | 126.7 | 129.2 | 168.3 | 143.9 | 116.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,580.5 | 13,396.3 | 7,265.3 | 8,382.4 | 7,924.2 | 6,877.3 | 6,678.3 | 4,892.7 | 4,666.9 | 3,663.1 | 3,531.9 | 3,104.3 | 2,467.1 | 2,564.3 | 2,247.4 | - |
| - |
| Short Term Debt | 16.7 | 303.4 | 31.2 | 0.0 | 711.5 | 0.8 | 0.7 | 15.0 | 11.3 | 140.5 | 0.5 | 22.4 | 0.7 | 0.5 | - | - |
| Deferred Revenue Current | 38.0 | 45.5 | 41.5 | 32.4 | 28.1 | 27.5 | 29.1 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 299.0 | 299.7 | 288.7 | 319.4 | 388.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 736.9 | 656.3 | 628.2 | 661.2 | 511.0 | 673.6 | 673.2 | 625.0 | 600.6 | 518.7 | 543.2 | 540.4 | 422.7 | 348.6 | - | - |
| Other Current Liabilities | 255.0 | 228.0 | 280.7 | 324.2 | 336.4 | 393.0 | 347.8 | 305.4 | 277.6 | 237.4 | 215.1 | 231.9 | 192.6 | 187.7 | - | - |
| Total Current Liabilities | 1,556.9 | 1,711.6 | 1,468.8 | 1,425.8 | 1,742.1 | 918.0 | 938.2 | 826.7 | 834.7 | 813.1 | 722.5 | 718.2 | 529.0 | 459.7 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 1,205.6 | 1,224.2 | 1,282.3 | 1,525.9 | 1,799.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 79.8 | 251.3 | 221.7 | 203.9 | 155.1 | 234.1 | 206.2 | 57.3 | 60.0 | 59.7 | 52.2 | 19.4 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 502.5 | 375.1 | 252.5 | 249.7 | 362.9 | 454.0 | 467.0 | 521.9 | 463.2 | 429.4 | 399.7 | 392.2 | 408.6 | 383.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,722.7 | 10,499.4 | 4,979.8 | 5,123.1 | 5,647.8 | 3,363.9 | 3,433.7 | 2,209.8 | 2,177.0 | 1,242.5 | 1,122.7 | 1,111.4 | 961.8 | 868.3 | 757.0 | - |
| Additional Paid In Capital | 3,673.7 | 3,762.7 | 3,620.2 | 3,487.0 | 3,358.5 | 3,302.1 | 3,205.5 | 2,857.1 | 2,754.4 | 2,646.1 | 2,520.5 | 2,327.1 | 1,503.0 | 1,189.1 | - | - |
| Retained Earnings | (2,556.8) | (722.2) | (1,166.2) | (158.5) | (992.7) | 291.6 | 119.0 | (104.1) | (189.6) | (219.5) | (101.9) | (387.5) | (30.1) | 500.0 | - | - |
| Accumulated Other Comprehensive Income | (261.2) | (145.9) | (170.9) | (72.0) | (92.2) | (83.2) | (82.8) | (72.9) | (77.7) | (8.7) | (12.2) | 50.5 | 29.4 | 3.9 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 857.8 | 2,896.9 | 2,285.5 | 3,259.3 | 2,276.4 | 3,513.4 | 3,244.6 | 2,682.9 | 2,489.9 | 2,420.6 | 2,409.2 | 1,993.0 | 1,505.3 | 1,696.0 | 1,490.4 | 1,888.5 |
| Total Equity | 857.8 | 2,896.9 | 2,285.5 | 3,259.3 | 2,276.4 | 3,513.4 | 3,244.6 | 2,682.9 | 2,489.9 | 2,420.6 | 2,409.2 | 1,993.0 | 1,505.3 | 1,696.0 | 1,490.4 | 1,888.5 |
| Net debt | 1,293.7 | 103.0 | 746.8 | (415.8) | 877.1 | 383.7 | 368.1 | (434.4) | (625.8) | (728.1) | (1,133.9) | (893.8) | (671.5) | (774.8) | - | - |
| Working Capital | 1,348.7 | 7,092.1 | 1,105.0 | 1,949.5 | 811.0 | 1,638.8 | 1,494.4 | 1,346.2 | 1,671.8 | 1,042.1 | 1,348.4 | 1,086.4 | 773.6 | 936.8 | - | - |
| Book Value | 857.8 | 2,896.9 | 2,285.5 | 3,259.3 | 2,276.4 | 3,513.4 | 3,244.6 | 2,682.9 | 2,489.9 | 2,420.6 | 2,409.2 | 1,993.0 | 1,505.3 | 1,696.0 | 1,490.4 | 1,888.5 |
| Tangible Book Value | (845.1) | 339.2 | (322.6) | 588.6 | (404.1) | 285.3 | 27.4 | 1,833.7 | 1,695.8 | 2,049.4 | 2,054.4 | 1,607.2 | 1,189.6 | 1,402.9 | 1,241.3 | - |
| 1,252.6 |
| 1,651.7 |
| 1,642.6 |
| 1,513.9 |
| 1,426.3 |
| 742.6 |
| 896.9 |
| 522.1 |
| 969.2 |
| 1,075.3 |
| 1,237.0 |
| 904.7 |
| 1,243.4 |
| 1,031.7 |
| 2,065.0 |
| 1,373.3 |
| 859.0 |
| 1,309.7 |
| 821.6 |
| 843.8 |
| 966.0 |
| 1,291.8 |
| 1,782.0 |
| 836.3 |
| 660.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 22.1 | 24.4 | 23.7 | 19.6 | 19.3 | 19.6 | 842.3 | 1,061.8 | 442.9 | 629.2 | 16.7 | 163.4 | 16.0 | 8.1 | 390.3 | 402.6 | 7.5 | 9.2 | 8.5 | 8.1 | 155.6 | 269.8 | 266.3 | 264.6 | 262.0 | 258.2 | 158.5 | 6.6 | 6.6 | 26.8 | 297.6 | 460.4 | 526.2 | 460.8 | 493.3 | 310.2 | 234.0 | 239.2 | 228.6 | 246.6 |
| Cash And Short Term Investments | 1,068.6 | 1,077.7 | 743.2 | 1,119.6 | 1,057.0 | 1,003.0 | 7,305.2 | 7,203.8 | 7,418.0 | 7,462.3 | 638.8 | 953.2 | 846.2 | 2,015.8 | 1,647.7 | 1,655.2 | 1,659.2 | 1,651.8 | 1,522.4 | 1,434.4 | 898.2 | 1,166.7 | 788.4 | 1,233.8 | 1,337.3 | 1,495.2 | 1,063.2 | 1,250.0 | 1,038.3 | 2,091.8 | 1,670.9 | 1,319.4 | 1,835.9 | 1,282.4 | 1,337.1 | 1,276.2 | 1,525.8 | 2,021.2 | 1,064.9 | 907.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 305.0 | 338.0 | 289.5 | 239.3 | 255.8 | 297.4 | 279.0 | 228.2 | 276.7 | 245.6 | 264.8 | 252.3 | 252.8 | 200.2 | 292.7 | 236.8 | 240.6 | 331.7 | 251.1 | 193.3 | 190.4 | 363.5 | 313.1 | 298.1 | 285.7 | 360.5 | 283.1 | 314.1 | 292.3 | 347.8 | 302.7 | 245.2 | 269.6 | 263.2 | 303.6 | 246.9 | 219.5 | 196.9 | 228.5 | 209.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 843.9 | 896.4 | 1,018.6 | 860.7 | 873.5 | 937.3 | 1,030.8 | 824.8 | 824.1 | 824.9 | 942.5 | 994.2 | 975.8 | 734.8 | 750.0 | 818.3 | 700.3 | 631.9 | 811.2 | 736.9 | 852.9 | 748.3 | 880.2 | 778.3 | 811.1 | 732.4 | 820.9 | 673.8 | 714.3 | 666.2 | 852.8 | 459.2 | 464.9 | 464.1 | 438.5 | 574.7 | 485.1 | 456.9 | 447.2 | 597.4 |
| Prepaid Expenses | 135.2 | 139.4 | 142.9 | 133.8 | 132.9 | 158.4 | 175.0 | 170.9 | 127.6 | 140.9 | 161.0 | 105.2 | 130.9 | 93.8 | 104.2 | 103.3 | 65.0 | |||||||||||||||||||||||
| Other Current Assets | 103.7 | 107.8 | 105.3 | 98.5 | 92.1 | 108.7 | 92.7 | 139.8 | 128.1 | 127.2 | 155.4 | 51.7 | 79.6 | 76.1 | 82.4 | 78.9 | 78.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,717.3 | 2,790.8 | 2,620.7 | 2,905.6 | 2,861.4 | 2,772.0 | 9,145.5 | 8,803.7 | 8,997.0 | 9,042.5 | 2,409.0 | 2,573.8 | 2,498.6 | 3,375.3 | 3,058.5 | 3,086.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 673.8 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 960.4 | 966.7 | 975.4 | 983.3 | 1,215.8 | 1,204.8 | 1,232.0 | 1,204.1 | 1,216.5 | 1,233.2 | 1,218.5 | 1,241.5 | 1,249.0 | 1,297.3 | 1,285.2 | 1,294.9 | 1,300.2 | 1,317.1 | ||||||||||||||||||||||
| Intangible Assets | 717.2 | 718.0 | 718.8 | 719.6 | 1,331.1 | 1,350.3 | 1,352.0 | 1,353.6 | 1,355.2 | 1,356.9 | 1,358.5 | 1,366.6 | 1,363.4 | 1,373.4 | 1,370.1 | 1,371.7 | 1,374.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,384.8 | 1,382.9 | 1,394.9 | 1,331.0 | 1,231.8 | 1,237.4 | 1,293.6 | 1,314.4 | 1,352.1 | 1,371.0 | 1,352.1 | 1,281.6 | 1,358.8 | 1,496.6 | 1,403.6 | 1,446.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 31.8 | 33.8 | 33.1 | 33.8 | 43.3 | 42.8 | 47.0 | 44.1 | 37.8 | 40.3 | 38.8 | 47.9 | 46.8 | 65.6 | - | - | 58.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 162.5 | 146.8 | 132.9 | 117.7 | 137.6 | 146.2 | 145.8 | 161.7 | 250.9 | 232.3 | 226.0 | 209.5 | 170.0 | 96.1 | 164.3 | 158.2 | 106.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,466.7 | 6,531.0 | 6,363.3 | 6,580.5 | 7,306.2 | 7,251.9 | 13,728.9 | 13,396.3 | 13,727.9 | 13,815.4 | 7,142.5 | 7,265.3 | 7,257.7 | 8,382.4 | 7,929.4 | 8,014.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 499.7 | 564.6 | 495.5 | 456.1 | 393.3 | 513.8 | 544.0 | 452.2 | 373.1 | 462.9 | 386.5 | 520.7 | 436.7 | 445.2 | 468.2 | 414.0 | 409.5 | 386.3 | 296.0 | 130.8 | 200.1 | 252.4 | 254.3 | 243.6 | 260.6 | 299.1 | 292.9 | 264.3 | 221.9 | 234.8 | 292.7 | 186.7 | 152.5 | 174.6 | 147.7 | 215.7 | 222.8 | 165.3 | 160.5 | 173.7 |
| Short Term Debt | 0.0 | 17.1 | 256.8 | 16.7 | 319.9 | 303.4 | 303.4 | 303.4 | 25.0 | 25.0 | 25.0 | 31.2 | 25.0 | 0.0 | 400.0 | 400.0 | 0.0 | 200.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 48.7 | 48.6 | 47.4 | 38.0 | 51.2 | 50.0 | 40.0 | 45.5 | 41.9 | 43.9 | 40.4 | 41.5 | 43.9 | 32.4 | 38.7 | 37.2 | 34.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 310.3 | 313.9 | 308.6 | 299.0 | 280.6 | 283.8 | 297.8 | 299.7 | 308.9 | 305.6 | 295.6 | 288.7 | 282.7 | 319.4 | 308.0 | 312.8 | ||||||||||||||||||||||||
| Accrued Expenses | 666.0 | 821.0 | 657.9 | 736.9 | 584.4 | 650.0 | 708.6 | 656.3 | 658.9 | 654.1 | 487.1 | 628.2 | 594.2 | 661.2 | 643.0 | 482.3 | 508.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 280.7 | - | 324.2 | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,476.0 | 1,716.6 | 1,718.8 | 1,556.9 | 1,627.9 | 1,751.0 | 1,853.8 | 1,711.6 | 1,365.9 | 1,447.6 | 1,194.2 | 1,468.8 | 1,338.6 | 1,425.8 | 1,843.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,396.6 | 2,396.6 | 2,396.6 | 2,396.6 | 2,396.6 | 2,396.6 | 7,071.5 | 7,003.4 | 7,743.5 | 7,787.6 | 1,637.5 | 1,668.8 | 1,656.2 | 1,600.0 | 1,200.0 | 1,200.0 | 1,600.0 | 1,600.0 | 1,600.0 | 1,600.0 | 1,600.0 | 1,611.4 | 1,611.5 | 1,616.7 | 1,617.0 | 1,617.4 | 1,617.4 | 1,617.4 | 1,617.7 | 1,906.4 | 1,907.8 | 870.0 | 600.0 | 877.5 | 881.2 | 885.0 | 888.7 | 889.2 | - | - |
| Operating Lease Liabilities Non-Current | 1,235.8 | 1,233.4 | 1,255.3 | 1,205.6 | 1,130.1 | 1,142.0 | 1,196.0 | 1,224.2 | 1,262.2 | 1,294.7 | 1,296.7 | 1,282.3 | 1,348.4 | 1,525.9 | 1,414.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 204.9 | 198.3 | 151.2 | 79.8 | 286.2 | 273.5 | 247.0 | 251.3 | 286.4 | 307.6 | 284.1 | 221.7 | 224.6 | 203.9 | 206.8 | 191.0 | 118.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 490.5 | 452.2 | 459.9 | 502.5 | 391.1 | 371.5 | 441.9 | 375.1 | 353.7 | 369.6 | 289.3 | 252.5 | 311.3 | 249.7 | 347.6 | 364.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,784.3 | 5,979.8 | 5,963.8 | 5,722.7 | 5,812.4 | 5,915.4 | 10,747.0 | 10,499.4 | 10,952.8 | 11,155.6 | 4,726.8 | 4,979.8 | 4,944.5 | 5,123.1 | 5,002.0 | 4,864.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.1 | 2.1 | 2.1 | 2.1 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.4 | 2.4 | 2.8 | 2.6 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 |
| Additional Paid In Capital | 4,085.0 | 4,037.7 | 3,989.0 | 3,673.7 | 3,585.4 | 3,482.8 | 3,789.0 | 3,762.7 | 3,731.0 | 3,695.8 | 3,670.7 | 3,620.2 | 3,613.8 | 3,487.0 | 3,521.5 | 3,480.5 | ||||||||||||||||||||||||
| Retained Earnings | (3,174.3) | (3,286.9) | (3,363.5) | (2,556.8) | (1,913.5) | (1,991.8) | (617.0) | (722.2) | (801.0) | (859.9) | (1,102.0) | (1,166.2) | (1,085.2) | (158.5) | (501.0) | (251.2) | (358.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (230.3) | (201.6) | (228.1) | (261.2) | (180.2) | (156.6) | (192.4) | (145.9) | (157.2) | (178.4) | (155.3) | (170.9) | (217.8) | (72.0) | (95.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 682.4 | 551.2 | 399.5 | 857.8 | 1,493.8 | 1,336.5 | 2,981.9 | 2,896.9 | 2,775.1 | 2,659.8 | 2,415.7 | 2,285.5 | 2,313.2 | 3,259.3 | 2,927.4 | 3,150.0 | ||||||||||||||||||||||||
| Total Equity | 682.4 | 551.2 | 399.5 | 857.8 | 1,493.8 | 1,336.5 | 2,981.9 | 2,896.9 | 2,775.1 | 2,659.8 | 2,415.7 | 2,285.5 | 2,313.2 | 3,259.3 | 2,927.4 | 3,150.0 | 3,015.0 | 2,890.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,396.6 | 2,413.7 | 2,653.4 | 2,413.3 | 2,716.5 | 2,700.0 | 7,374.9 | 7,306.8 | 7,768.5 | 7,812.6 | 1,662.5 | 1,700.0 | 1,681.2 | 1,600.0 | 1,600.0 | 1,600.0 | 1,600.0 | 1,800.0 | 2,311.5 | 2,311.5 | 1,611.5 | 1,611.4 | 1,611.5 | 1,617.5 | 1,617.7 | 1,618.1 | 1,618.1 | 1,618.1 | 1,618.4 | 2,707.0 | 2,708.4 | 885.0 | 600.0 | 892.5 | 896.2 | 900.0 | 900.0 | 896.7 | 20.0 | 170.0 |
| Net debt | 1,328.0 | 1,336.0 | 1,910.2 | 1,293.7 | 1,659.5 | 1,697.0 | 69.7 | 103.0 | 350.5 | 350.3 | 1,023.7 | 746.8 | 835.0 | (415.8) | (47.7) | (55.2) | (59.2) | 148.2 | ||||||||||||||||||||||
| Working Capital | 1,241.3 | 1,074.2 | 901.9 | 1,348.7 | 1,233.5 | 1,021.0 | 7,291.7 | 7,092.1 | 7,631.1 | 7,594.9 | 1,214.8 | 1,105.0 | 1,160.0 | 1,949.5 | 1,214.8 | 1,439.6 | 1,605.5 | |||||||||||||||||||||||
| Book Value | 682.4 | 551.2 | 399.5 | 857.8 | 1,493.8 | 1,336.5 | 2,981.9 | 2,896.9 | 2,775.1 | 2,659.8 | 2,415.7 | 2,285.5 | 2,313.2 | 3,259.3 | 2,927.4 | 3,150.0 | 3,015.0 | 2,890.7 | ||||||||||||||||||||||
| Tangible Book Value | (995.2) | (1,133.5) | (1,294.7) | (845.1) | (1,053.1) | (1,218.6) | 397.9 | 339.2 | 203.4 | 69.7 | (161.3) | (322.6) | (299.2) | 588.6 | 272.1 | 483.4 | 340.1 | |||||||||||||||||||||||
| 67.8 |
| 70.9 |
| 57.5 |
| 60.2 |
| 65.2 |
| 65.2 |
| 99.8 |
| 87.9 |
| 86.9 |
| 109.1 |
| 82.6 |
| - |
| - |
| - |
| 58.0 |
| 149.8 |
| 76.8 |
| 85.8 |
| 85.2 |
| 73.1 |
| - |
| - |
| - |
| 89.4 |
| 74.6 |
| 85.0 |
| 95.1 |
| 124.4 |
| 104.4 |
| 91.0 |
| 99.5 |
| 95.4 |
| 98.4 |
| 86.3 |
| - |
| - |
| - |
| 77.5 |
| - |
| 85.9 |
| 53.0 |
| 89.2 |
| 104.6 |
| 129.0 |
| 107.6 |
| 136.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,896.6 |
| 2,877.2 |
| 2,845.5 |
| 2,553.1 |
| 2,131.9 |
| 2,511.4 |
| 2,203.9 |
| 2,556.8 |
| 2,662.4 |
| 2,828.5 |
| 2,467.5 |
| 2,432.6 |
| 2,288.3 |
| 3,282.3 |
| 3,022.3 |
| 2,172.9 |
| 2,765.7 |
| 2,265.1 |
| 2,301.6 |
| 2,351.6 |
| 2,506.5 |
| 2,898.0 |
| 1,947.4 |
| 1,938.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 861.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 730.2 |
| 753.0 |
| 775.2 |
| 818.7 |
| 886.3 |
| 889.3 |
| 938.8 |
| 921.6 |
| 896.0 |
| 888.3 |
| 885.4 |
| 889.4 |
| 877.0 |
| 860.8 |
| 919.5 |
| 641.2 |
| 823.2 |
| 784.4 |
| 727.4 |
| 732.6 |
| 668.4 |
| 684.0 |
| 701.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| 0.0 |
| 0.1 |
| 27.3 |
| 70.0 |
| 558.6 |
| 110.1 |
| 567.9 |
| 515.1 |
| 480.4 |
| 406.0 |
| 399.7 |
| 464.6 |
| 467.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,307.1 |
| 1,301.1 |
| 1,298.5 |
| 1,511.3 |
| 1,511.6 |
| 1,516.2 |
| 1,504.1 |
| 1,503.4 |
| 1,485.0 |
| 1,484.3 |
| 1,513.5 |
| 1,400.8 |
| 1,410.2 |
| 502.4 |
| 467.3 |
| 453.4 |
| 437.1 |
| 436.3 |
| 434.2 |
| 315.6 |
| 315.5 |
| 339.4 |
| 1,376.3 |
| 1,377.9 |
| 1,379.4 |
| 1,381.1 |
| 1,649.8 |
| 1,651.5 |
| 1,711.9 |
| 1,716.8 |
| 1,721.9 |
| 1,728.5 |
| 1,732.9 |
| 1,740.3 |
| 1,746.9 |
| 1,753.1 |
| 346.8 |
| 344.6 |
| 349.8 |
| 350.7 |
| 354.0 |
| 359.9 |
| - |
| - |
| - |
| 1,555.2 |
| 1,674.9 |
| 1,692.6 |
| 1,757.0 |
| 1,970.9 |
| 1,996.5 |
| 2,057.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.1 |
| 57.3 |
| 55.9 |
| 35.9 |
| 36.1 |
| 28.7 |
| 19.4 |
| 26.0 |
| 31.8 |
| 22.8 |
| 24.3 |
| 32.0 |
| 26.2 |
| 204.1 |
| 248.8 |
| 228.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.6 |
| 100.0 |
| 102.5 |
| 106.0 |
| 108.7 |
| 108.0 |
| 134.2 |
| 138.9 |
| 137.6 |
| 111.2 |
| 118.8 |
| 124.4 |
| 120.7 |
| 133.9 |
| 143.7 |
| 121.5 |
| 217.1 |
| 214.8 |
| 204.7 |
| 227.7 |
| 231.0 |
| 205.7 |
| 223.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,966.0 |
| 8,150.4 |
| 8,133.4 |
| 7,924.2 |
| 7,743.0 |
| 8,700.1 |
| 8,450.1 |
| 6,877.3 |
| 6,969.9 |
| 7,119.3 |
| 6,703.3 |
| 6,678.3 |
| 6,588.0 |
| 7,481.2 |
| 7,454.4 |
| 4,892.7 |
| 4,678.7 |
| 4,676.5 |
| 4,603.7 |
| 4,554.4 |
| 4,666.9 |
| 4,512.7 |
| 3,617.2 |
| 3,671.0 |
| 711.5 |
| 711.5 |
| 11.5 |
| 0.0 |
| 0.0 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 800.6 |
| 800.6 |
| 15.0 |
| 0.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 11.3 |
| 7.5 |
| 20.0 |
| 170.0 |
| 32.0 |
| 28.5 |
| 28.1 |
| 31.6 |
| 32.7 |
| 31.6 |
| 27.5 |
| 29.7 |
| 31.8 |
| - |
| 29.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 354.6 |
| 360.4 |
| 341.4 |
| 388.8 |
| 353.4 |
| 329.8 |
| 328.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 559.1 |
| 432.0 |
| 410.5 |
| 573.9 |
| 670.1 |
| 628.8 |
| 673.6 |
| 659.0 |
| 781.3 |
| 605.8 |
| 622.9 |
| 637.5 |
| 696.0 |
| 641.6 |
| 625.0 |
| 562.7 |
| 541.9 |
| 541.3 |
| 520.3 |
| 600.6 |
| 518.2 |
| 534.9 |
| 473.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 305.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,646.6 |
| 1,291.1 |
| 1,533.1 |
| 1,819.0 |
| 1,742.1 |
| 1,138.9 |
| 1,252.3 |
| 1,212.0 |
| 918.0 |
| 996.6 |
| 1,081.1 |
| 899.4 |
| 938.2 |
| 860.1 |
| 1,731.4 |
| 1,734.9 |
| 826.7 |
| 715.2 |
| 731.5 |
| 704.0 |
| 751.0 |
| 834.7 |
| 691.0 |
| 715.4 |
| 817.5 |
| 1,471.1 |
| 1,576.3 |
| 1,658.9 |
| 1,739.9 |
| 1,799.8 |
| 1,897.3 |
| 1,901.2 |
| 1,965.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.0 |
| 87.7 |
| 155.1 |
| 204.6 |
| 230.5 |
| 196.9 |
| 234.1 |
| 245.3 |
| 243.1 |
| 225.5 |
| 206.2 |
| 240.1 |
| 173.4 |
| - |
| 57.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 244.3 |
| 229.9 |
| 228.3 |
| 218.9 |
| 214.9 |
| 245.7 |
| 238.7 |
| 454.0 |
| 439.4 |
| 472.4 |
| 450.6 |
| 467.0 |
| 479.4 |
| 462.3 |
| 891.3 |
| 521.9 |
| 560.8 |
| 451.1 |
| 460.4 |
| 454.3 |
| 463.2 |
| 392.2 |
| 383.8 |
| 413.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,951.0 |
| 5,259.7 |
| 5,603.3 |
| 5,647.8 |
| 5,189.9 |
| 5,377.7 |
| 5,363.2 |
| 3,363.9 |
| 3,438.7 |
| 3,630.9 |
| 3,393.7 |
| 3,433.7 |
| 3,450.0 |
| 4,531.8 |
| 4,514.4 |
| 2,209.8 |
| 1,867.6 |
| 2,051.1 |
| 2,036.4 |
| 2,080.9 |
| 2,177.0 |
| 1,972.4 |
| 1,099.2 |
| 1,230.9 |
| 3,442.3 |
| 3,388.3 |
| 3,364.8 |
| 3,358.5 |
| 3,346.0 |
| 3,333.3 |
| 3,314.4 |
| 3,302.1 |
| 3,278.6 |
| 3,256.3 |
| 3,231.1 |
| 3,205.5 |
| 3,177.0 |
| 3,057.7 |
| 3,024.4 |
| 2,857.1 |
| 2,900.3 |
| 2,806.4 |
| 2,783.2 |
| 2,760.6 |
| 2,754.4 |
| 2,719.7 |
| 2,688.4 |
| 2,666.2 |
| (450.0) |
| (761.0) |
| (992.7) |
| (699.0) |
| 71.3 |
| (134.3) |
| 291.6 |
| 340.2 |
| 320.7 |
| 163.7 |
| 119.0 |
| 4.5 |
| (38.8) |
| (5.9) |
| (104.1) |
| 23.7 |
| (91.7) |
| (110.4) |
| (186.8) |
| (189.6) |
| (107.9) |
| (102.9) |
| (193.3) |
| (82.1) |
| (71.8) |
| (50.4) |
| (76.5) |
| (92.2) |
| (96.7) |
| (85.0) |
| (96.0) |
| (83.2) |
| (90.5) |
| (91.5) |
| (88.1) |
| (82.8) |
| (46.4) |
| (72.3) |
| (81.3) |
| (72.9) |
| (115.7) |
| (92.1) |
| (108.3) |
| (103.1) |
| (77.7) |
| (74.3) |
| (70.3) |
| (35.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,015.0 |
| 2,890.7 |
| 2,530.1 |
| 2,276.4 |
| 2,553.1 |
| 3,322.4 |
| 3,086.9 |
| 3,513.4 |
| 3,531.2 |
| 3,488.4 |
| 3,309.6 |
| 3,244.6 |
| 3,138.0 |
| 2,949.4 |
| 2,940.0 |
| 2,682.9 |
| 2,811.1 |
| 2,625.4 |
| 2,567.3 |
| 2,473.5 |
| 2,489.9 |
| 2,540.3 |
| 2,518.0 |
| 2,440.1 |
| 2,530.1 |
| 2,276.4 |
| 2,553.1 |
| 3,322.4 |
| 3,086.9 |
| 3,513.4 |
| 3,531.2 |
| 3,488.4 |
| 3,309.6 |
| 3,244.6 |
| 3,138.0 |
| 2,949.4 |
| 2,940.0 |
| 2,682.9 |
| 2,811.1 |
| 2,625.4 |
| 2,567.3 |
| 2,473.5 |
| 2,489.9 |
| 2,540.3 |
| 2,518.0 |
| 2,440.1 |
| 789.1 |
| 877.1 |
| 713.3 |
| 444.7 |
| 823.1 |
| 383.7 |
| 280.4 |
| 122.9 |
| 554.9 |
| 368.1 |
| 580.1 |
| 615.2 |
| 1,037.5 |
| (434.4) |
| (1,235.9) |
| (389.9) |
| (440.9) |
| (376.2) |
| (625.8) |
| (1,124.5) |
| (1,044.9) |
| (737.5) |
| 1,344.1 |
| 1,026.5 |
| 811.0 |
| 993.0 |
| 1,259.1 |
| 991.9 |
| 1,638.8 |
| 1,665.8 |
| 1,747.4 |
| 1,568.1 |
| 1,494.4 |
| 1,428.2 |
| 1,550.9 |
| 1,287.4 |
| 1,346.2 |
| 2,050.5 |
| 1,533.6 |
| 1,597.6 |
| 1,600.6 |
| 1,671.8 |
| 2,207.0 |
| 1,232.0 |
| 1,121.3 |
| 2,530.1 |
| 2,276.4 |
| 2,553.1 |
| 3,322.4 |
| 3,086.9 |
| 3,513.4 |
| 3,531.2 |
| 3,488.4 |
| 3,309.6 |
| 3,244.6 |
| 3,138.0 |
| 2,949.4 |
| 2,940.0 |
| 2,682.9 |
| 2,811.1 |
| 2,625.4 |
| 2,567.3 |
| 2,473.5 |
| 2,489.9 |
| 2,540.3 |
| 2,518.0 |
| 2,440.1 |
| 197.3 |
| (154.9) |
| (404.1) |
| (126.5) |
| 161.3 |
| (76.2) |
| 285.3 |
| 310.3 |
| 263.1 |
| 96.1 |
| 27.4 |
| (115.8) |
| (198.3) |
| (223.3) |
| 1,833.7 |
| 1,999.2 |
| 1,822.2 |
| 1,779.5 |
| 1,683.2 |
| 1,695.8 |
| 2,224.7 |
| 2,202.5 |
| 2,100.7 |