| (in millions of USD) | FY2026 | 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 | 253.4 | 738.8 | 229.8 | 271.0 | 325.7 | 237.7 | 189.2 | 172.5 | 358.5 | 216.1 | 116.0 | 148.0 | 147.2 | 157.8 | 154.6 | 220.8 | 273.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | 0.0 | 178.9 | 111.1 | 0.0 | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 253.4 | 738.8 | 229.8 | 271.0 | 325.7 | 237.7 | 189.2 | 172.5 | 537.4 | 327.2 | 116.0 | 148.0 | 147.2 | 157.8 | 154.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 856.0 | 725.8 | 706.6 | 643.3 | 624.8 | 620.5 | 608.2 | 512.6 | 427.7 | 366.2 | 361.9 | 362.0 | 337.9 | 323.5 | 275.2 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 186.3 | 194.3 | 235.7 | 402.5 | 363.3 | 301.7 | 312.1 | 298.0 | 264.6 | 213.3 | 261.1 | 278.1 | 254.3 | 240.5 | 232.1 | 192.9 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 540.7 | 527.6 | 553.0 | 578.5 | 596.2 | 598.1 | 557.6 | 475.0 | 424.7 | 358.1 | 354.9 | 334.2 | 307.1 | 239.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 168.3 | 161.6 | 165.3 | 175.5 | 207.3 | 143.2 | 159.3 | 147.6 | 146.0 | 109.8 | 99.8 | 103.8 | 112.5 | 124.5 | 98.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,392.2 | 1,390.6 | 2,536.2 | 1,220.0 | 1,293.2 | 1,291.4 | 1,624.2 | 1,712.3 | 785.5 | 489.6 | 611.4 | 671.0 | 652.1 | 873.1 | 498.5 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 1,207.3 | 1,106.0 | 1,006.8 | 878.5 | 781.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,392.2 | 1,390.6 | 3,066.6 | 1,520.0 | 1,293.2 | 1,547.2 | 1,843.2 | 1,968.5 | 913.9 | 619.9 | 729.7 | 735.4 | 758.5 | 911.2 | 564.4 | 153.2 | |||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 234.1 | 253.4 | 232.7 | 265.9 | 290.0 | 738.8 | 1,036.9 | 944.1 | 255.1 | 229.8 | 216.8 | 237.3 | 1,038.1 | 271.0 | 308.7 | |||||||||||||||||||||||||
| 142.5 |
| 103.2 |
| - |
| - |
| - |
| 220.8 |
| 273.8 |
| 142.5 |
| 103.2 |
| 222.8 |
| 202.3 |
| - |
| - |
| 144.0 |
| - |
| - |
| Prepaid Expenses | 102.7 | 103.3 | 89.8 | 73.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 233.5 | 196.2 | 147.8 | 127.7 | 136.8 | 121.5 | 102.3 | 106.0 | 39.2 | 42.5 | 44.5 | 39.1 | 35.8 | 33.4 | 19.4 | 19.9 | 18.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,631.9 | 2,270.4 | 1,830.9 | 1,518.2 | 1,450.6 | 1,281.4 | 1,211.8 | 1,089.1 | 1,311.7 | 978.7 | 798.4 | 902.3 | 837.0 | 816.0 | 733.1 | 714.4 | 690.1 | - | - |
| 181.4 |
| 158.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 357.9 | 339.2 | 350.5 | 359.5 | 363.0 | 346.3 | 316.2 | 262.1 | 250.7 | 213.9 | 195.7 | 176.8 | 164.1 | 142.7 | 118.6 | 107.4 | - | - | - |
| Property,Plant & Equipment Net | 182.8 | 188.4 | 202.5 | 219.0 | 233.2 | 251.8 | 241.4 | 212.9 | 174.0 | 144.2 | 159.2 | 157.4 | 143.0 | 96.9 | 62.7 | 50.7 | 44.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 340.4 | 334.6 | 127.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,239.7 | 4,988.4 | 5,350.6 | 4,137.9 | 3,981.5 | 3,876.5 | 3,680.6 | 3,540.0 | 2,287.1 | 2,077.6 | 2,106.4 | 2,085.8 | 1,985.3 | 1,815.7 | 1,297.7 | 828.7 | 764.2 | - | - |
| Intangible Assets | 924.1 | 998.1 | 1,243.5 | 498.1 | 506.6 | 580.1 | 678.7 | 744.3 | 364.8 | 333.3 | 487.1 | 594.5 | 619.4 | 644.4 | 476.8 | 204.9 | 202.8 | - | - |
| Operating Lease Right Of Use Assets | 145.6 | 123.5 | 124.0 | 121.2 | 141.0 | 128.9 | 140.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 260.0 | 294.4 | 412.3 | 438.4 | 502.0 | 510.2 | 475.5 | 12.2 | 20.2 | 30.3 | 21.5 | 5.0 | 5.6 | 4.9 | 6.1 | - | - | - | - |
| Other Non-Current Assets | 462.7 | 387.6 | 247.8 | 336.2 | 284.7 | 248.0 | 212.4 | 177.9 | 143.7 | 140.0 | 129.6 | 115.9 | 112.0 | 96.1 | 82.2 | 68.1 | 51.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,312.0 | 9,488.3 | 9,539.3 | 7,269.0 | 7,099.6 | 6,876.9 | 6,640.7 | 5,776.4 | 4,316.3 | 3,673.8 | 3,680.7 | 3,855.9 | 3,700.8 | 3,469.1 | 2,652.5 | 1,866.9 | 1,753.3 | - | - |
| 72.3 |
| 53.8 |
| - |
| - |
| Short Term Debt | - | 0.0 | 530.4 | 300.0 | 0.0 | 255.8 | 219.0 | 256.2 | 128.4 | 130.3 | 118.3 | 64.4 | 106.4 | 38.1 | 65.9 | 2.0 | 0.4 | - | - |
| Deferred Revenue Current | 894.0 | 800.4 | 663.1 | 639.1 | 548.8 | 560.5 | 490.4 | 348.4 | 237.6 | 246.5 | 234.6 | 211.6 | 159.3 | 138.9 | 105.1 | 73.9 | 69.0 | - | - |
| Operating Lease Liabilities Current | 27.8 | 21.2 | 29.1 | 35.0 | 35.0 | 33.8 | 28.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 211.7 | 227.2 | 181.2 | 159.4 | 231.0 | 166.8 | 123.5 | 169.2 | 143.9 | 97.5 | 98.9 | 98.9 | 95.9 | 86.1 | 73.9 | 61.0 | 43.3 | - | - |
| Other Current Liabilities | 211.7 | 211.2 | 201.3 | 164.4 | 201.5 | 185.0 | 198.1 | 133.8 | 99.2 | 86.9 | 90.8 | 89.0 | 85.1 | 64.0 | 50.0 | 29.7 | 42.0 | - | - |
| Total Current Liabilities | 1,503.4 | 1,788.0 | 1,829.3 | 1,462.1 | 1,188.6 | 1,311.3 | 1,190.3 | 1,055.2 | 773.4 | 688.2 | 660.9 | 588.3 | 577.0 | 468.7 | 411.3 | 251.8 | 223.2 | - | - |
| 151.2 |
| 151.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 141.1 | 123.4 | 121.9 | 105.1 | 121.4 | 109.2 | 114.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 104.7 | 95.6 | 98.3 | 98.5 | 83.0 | 53.3 | 51.5 | 38.8 | 39.0 | 37.7 | 29.6 | 26.3 | 20.4 | 7.3 | 13.1 | 10.8 | 15.6 | - | - |
| Deferred Tax Liabilities | 190.5 | 199.9 | 287.8 | 157.8 | 263.1 | 300.3 | 318.2 | 73.8 | 47.8 | 38.8 | 51.7 | 121.1 | 136.4 | 148.3 | 95.6 | 24.6 | 38.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 285.0 | 268.9 | 165.7 | 175.3 | 151.1 | 150.6 | 152.9 | 150.2 | 162.0 | 113.8 | 106.5 | 95.8 | 81.0 | 58.3 | 45.0 | 42.8 | 60.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,475.8 | 3,743.0 | 5,039.2 | 3,218.8 | 3,154.9 | 3,278.3 | 3,520.3 | 3,101.6 | 1,901.8 | 1,368.1 | 1,460.1 | 1,502.5 | 1,466.9 | 1,555.6 | 1,063.6 | 481.2 | 488.7 | - | - |
| 720.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,387.6 | 3,757.6 | 2,437.4 | 2,230.0 | 2,170.5 | 1,893.4 | 1,602.8 | 1,268.3 | 1,084.6 | 1,177.1 | 1,148.2 | 1,211.0 | 1,081.7 | 868.0 | 685.6 | 536.4 | 491.4 | - | - |
| Accumulated Other Comprehensive Income | 10.5 | (381.9) | (152.1) | (234.9) | (161.7) | (98.5) | (176.8) | (186.1) | (131.4) | (219.9) | (166.8) | (76.7) | 33.2 | 22.6 | 5.1 | 48.0 | 48.3 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | 0.0 | 1.7 | 1.4 | 0.4 | 0.0 | (0.1) | 0.9 | 11.8 | 13.1 | 16.1 | 19.6 | 19.5 | 4.6 | - | - |
| Total Stockholders Equity | 5,836.2 | 5,745.3 | 4,500.1 | 4,050.2 | 3,944.7 | 3,598.6 | 3,119.0 | 2,674.4 | 2,414.5 | 2,305.8 | 2,219.7 | 2,341.6 | 2,220.9 | 1,897.5 | 1,569.3 | 1,366.2 | 1,259.9 | 1,144.1 | 1,109.0 |
| Total Equity | 5,836.2 | 5,745.3 | 4,500.1 | 4,050.2 | 3,944.7 | 3,598.6 | 3,120.4 | 2,674.8 | 2,414.5 | 2,355.2 | 2,271.9 | 2,353.4 | 2,229.8 | 1,913.3 | 1,588.9 | 1,385.7 | 1,264.6 | 1,144.1 | 1,109.0 |
| 151.5 |
| - |
| - |
| Net debt | 1,138.8 | 651.8 | 2,836.8 | 1,249.0 | 967.5 | 1,309.5 | 1,654.0 | 1,796.0 | 376.5 | 292.7 | 613.7 | 587.4 | 611.3 | 753.4 | 409.8 | (67.6) | (122.4) | - | - |
| Working Capital | 128.5 | 482.4 | 1.6 | 56.1 | 262.0 | (29.9) | 21.5 | 33.9 | 538.3 | 290.5 | 137.5 | 314.0 | 260.0 | 347.3 | 321.7 | 462.6 | 466.8 | - | - |
| Book Value | 5,836.2 | 5,745.3 | 4,500.1 | 4,050.2 | 3,944.7 | 3,598.6 | 3,119.0 | 2,674.4 | 2,414.5 | 2,305.8 | 2,219.7 | 2,341.6 | 2,220.9 | 1,897.5 | 1,569.3 | 1,366.2 | 1,259.9 | 1,144.1 | 1,109.0 |
| Tangible Book Value | (327.6) | (241.2) | (2,094.0) | (585.8) | (543.4) | (858.0) | (1,240.3) | (1,609.9) | (237.4) | (105.1) | (373.8) | (338.7) | (383.8) | (562.7) | (205.2) | 332.5 | 292.9 | - | - |
| 350.1 |
| 357.2 |
| 325.7 |
| 513.2 |
| 484.4 |
| 264.6 |
| 237.7 |
| 184.0 |
| 196.4 |
| 216.8 |
| 189.2 |
| 184.6 |
| 199.6 |
| 216.7 |
| 172.5 |
| 205.4 |
| 571.0 |
| 274.5 |
| 358.5 |
| 255.0 |
| 384.9 |
| 280.8 |
| 216.1 |
| 213.5 |
| 231.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 178.9 | 154.2 | 101.2 | 141.8 | 111.1 | 62.1 | - |
| Cash And Short Term Investments | 234.1 | 253.4 | 232.7 | 265.9 | 290.0 | 738.8 | 1,036.9 | 944.1 | 255.1 | 229.8 | 216.8 | 237.3 | 1,038.1 | 271.0 | 308.7 | 350.1 | 357.2 | 325.7 | 513.2 | 484.4 | 264.6 | 237.7 | 184.0 | 196.4 | 216.8 | 189.2 | 184.6 | 199.6 | 216.7 | 172.5 | 205.4 | 571.0 | 274.5 | 537.4 | 409.2 | 486.1 | 422.6 | 327.2 | 275.6 | 231.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 617.5 | 856.0 | 542.8 | 539.5 | 530.4 | 725.8 | 525.6 | 577.0 | 633.0 | 706.6 | 641.4 | 664.1 | 578.8 | 643.3 | 566.1 | 589.3 | 655.7 | 624.8 | 580.5 | 583.2 | 576.6 | 620.5 | 488.9 | 478.8 | 546.6 | 608.2 | 488.9 | 516.8 | 525.2 | 512.6 | 476.0 | 446.2 | 475.7 | 427.7 | 407.2 | 395.3 | 394.7 | 354.8 | 369.2 | 377.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 188.0 | 186.3 | 174.7 | 179.7 | 187.2 | 194.3 | 192.1 | 223.1 | 230.0 | 235.7 | 257.2 | 371.4 | 409.4 | 402.5 | 391.1 | 371.7 | 401.0 | 363.3 | 323.4 | 298.5 | 298.7 | 301.7 | 318.5 | 338.6 | 327.2 | 312.1 | 290.1 | 287.9 | 303.7 | 298.0 | 286.3 | 282.4 | 289.1 | 264.6 | 254.7 | 223.3 | 221.1 | 218.8 | 224.3 | 241.7 |
| Prepaid Expenses | 122.8 | 102.7 | 107.8 | 109.6 | 115.5 | 103.3 | 95.3 | 94.8 | 104.1 | 89.8 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 230.3 | 233.5 | 200.6 | 194.9 | 159.5 | 196.2 | 149.1 | 126.1 | 112.1 | 147.8 | 196.4 | 189.4 | 212.6 | 201.4 | 169.4 | 163.9 | 151.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,392.7 | 1,631.9 | 1,258.6 | 1,289.6 | 1,282.6 | 2,270.4 | 2,310.7 | 1,965.1 | 1,840.1 | 1,830.9 | 1,690.5 | 1,462.2 | 2,238.9 | 1,518.2 | 1,435.3 | 1,475.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 180.8 | 182.8 | 185.8 | 186.9 | 186.8 | 188.4 | 191.9 | 201.4 | 197.9 | 202.5 | 203.7 | 224.0 | 215.1 | 219.0 | 221.0 | 228.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 344.5 | 340.4 | 342.4 | 345.8 | 336.6 | 334.6 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,213.6 | 5,239.7 | 5,237.1 | 5,247.6 | 5,106.6 | 4,988.4 | 5,141.8 | 5,198.3 | 5,195.7 | 5,350.6 | 5,279.7 | 5,559.9 | 4,176.6 | 4,137.9 | 4,037.1 | 3,886.0 | 3,971.0 | 3,981.5 | ||||||||||||||||||||||
| Intangible Assets | 872.1 | 924.1 | 967.4 | 1,014.8 | 988.7 | 998.1 | 1,103.1 | 1,114.6 | 1,168.3 | 1,243.5 | 1,259.6 | 1,403.4 | 484.3 | 498.1 | 511.7 | 432.9 | 468.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 125.4 | 113.7 | 116.8 | 124.0 | 114.5 | 123.1 | 113.2 | 121.2 | 122.3 | 133.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 256.4 | 260.0 | 287.0 | 300.2 | 314.3 | 294.4 | 311.5 | 308.0 | 407.5 | 412.3 | 418.0 | 426.1 | 432.4 | 438.4 | 448.6 | 464.0 | 494.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 458.6 | 462.7 | 461.0 | 429.4 | 400.8 | 387.6 | 257.6 | 270.6 | 258.5 | 247.8 | 364.7 | 357.6 | 352.4 | 336.2 | 301.7 | 299.9 | 295.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,991.0 | 9,312.0 | 9,019.6 | 9,099.2 | 8,898.9 | 9,488.3 | 9,866.7 | 9,597.8 | 9,321.2 | 9,539.3 | 9,330.7 | 9,556.3 | 8,012.9 | 7,269.0 | 7,077.7 | 6,919.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 175.7 | 168.3 | 158.7 | 160.4 | 170.9 | 161.6 | 177.3 | 175.1 | 190.9 | 165.3 | 179.5 | 180.2 | 166.5 | 175.5 | 194.8 | 191.7 | 213.3 | 207.3 | 193.4 | 181.4 | 157.9 | 143.2 | 131.4 | 128.9 | 145.4 | 159.3 | 156.7 | 148.4 | 147.6 | 147.6 | 155.7 | 159.0 | 157.4 | 146.0 | 146.2 | 136.9 | 115.9 | 109.8 | 102.0 | 106.7 |
| Short Term Debt | 10.3 | 0.0 | - | 71.0 | - | 0.0 | 400.0 | 400.0 | 543.4 | 530.4 | 58.3 | 4.3 | 300.0 | 300.0 | 343.6 | 300.0 | - | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 863.2 | 894.0 | 738.8 | 781.2 | 795.0 | 800.4 | 661.8 | 714.6 | 720.1 | 663.1 | 594.2 | 640.5 | 659.3 | 639.1 | 544.5 | 599.2 | 622.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 125.4 | 211.7 | 162.2 | 169.2 | 110.8 | 227.2 | 194.7 | 165.2 | 137.2 | 181.2 | 169.9 | 172.0 | 130.8 | 159.4 | 156.7 | 168.4 | 144.6 | |||||||||||||||||||||||
| Other Current Liabilities | 183.6 | 211.7 | 178.2 | 176.5 | 168.2 | 211.2 | 197.4 | 195.1 | 181.9 | 201.3 | 184.3 | 304.1 | 224.3 | 164.4 | 205.4 | 190.2 | 266.4 | |||||||||||||||||||||||
| Total Current Liabilities | 1,373.7 | 1,503.4 | 1,253.6 | 1,377.1 | 1,520.6 | 1,788.0 | 1,986.6 | 1,977.9 | 1,835.6 | 1,829.3 | 1,338.0 | 1,301.1 | 1,480.9 | 1,462.1 | 1,445.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,402.5 | 1,392.2 | 1,391.8 | 1,441.4 | 1,391.0 | 1,390.6 | 1,390.2 | 1,389.7 | 2,486.9 | 2,536.2 | 2,995.4 | 3,184.7 | 1,786.9 | 1,220.0 | 1,244.6 | 994.1 | 1,293.7 | 1,293.2 | 1,292.8 | 1,292.3 | 1,291.9 | 1,291.4 | 1,390.6 | 1,564.5 | 1,694.7 | 1,624.2 | 1,514.0 | 1,513.6 | 1,647.8 | 1,712.3 | 1,786.6 | 1,286.2 | 691.8 | 785.5 | 560.4 | 465.0 | 509.8 | 489.6 | 524.5 | 594.7 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 121.8 | 111.7 | 115.4 | 121.9 | 104.1 | 111.6 | 99.6 | 105.1 | 103.9 | 114.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 107.5 | 104.7 | 102.8 | 101.0 | 97.8 | 95.6 | 95.4 | 99.0 | 98.5 | 98.3 | 98.4 | 105.1 | 101.5 | 98.5 | 92.3 | 86.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 189.1 | 190.5 | 192.9 | 211.7 | 202.5 | 199.9 | 235.9 | 226.9 | 265.4 | 287.8 | 283.6 | 352.9 | 119.9 | 157.8 | 162.2 | 198.4 | 237.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 281.0 | 285.0 | 288.5 | 279.9 | 267.9 | 268.9 | 161.7 | 159.2 | 170.3 | 165.7 | 168.2 | 146.9 | 138.0 | 175.3 | 144.0 | 141.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,353.8 | 3,475.8 | 3,229.6 | 3,411.1 | 3,479.8 | 3,743.0 | 3,991.6 | 3,964.4 | 4,972.1 | 5,039.2 | 4,987.7 | 5,225.0 | 3,767.7 | 3,218.8 | 3,232.9 | 3,025.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 1,316.0 | 1,276.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,217.2 | 3,387.6 | 3,360.0 | 3,293.6 | 3,283.5 | 3,757.6 | 3,668.3 | 3,628.4 | 2,340.8 | 2,437.4 | 2,455.4 | 2,381.1 | 2,355.9 | 2,230.0 | 2,152.0 | 2,145.7 | 2,170.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (28.8) | 10.5 | 7.6 | 29.5 | (198.4) | (381.9) | (124.3) | (270.4) | (232.6) | (152.1) | (314.1) | (194.2) | (218.4) | (234.9) | (334.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 5,637.2 | 5,836.2 | 5,790.0 | 5,688.1 | 5,419.1 | 5,745.3 | 5,875.1 | 5,633.4 | 4,349.1 | 4,500.1 | 4,343.0 | 4,331.3 | 4,245.2 | 4,050.2 | 3,844.8 | 3,894.5 | ||||||||||||||||||||||||
| Total Equity | 5,637.2 | 5,836.2 | 5,790.0 | 5,688.1 | 5,419.1 | 5,745.3 | 5,875.1 | 5,633.4 | 4,349.1 | 4,500.1 | 4,343.0 | 4,331.3 | 4,245.2 | 4,050.2 | 3,844.8 | 3,894.5 | 3,987.9 | 3,944.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,412.8 | 1,392.2 | 1,391.8 | 1,512.4 | 1,391.0 | 1,390.6 | 1,790.2 | 1,789.7 | 3,030.3 | 3,066.6 | 3,053.7 | 3,189.0 | 2,086.9 | 1,520.0 | 1,588.2 | 1,294.1 | 1,293.7 | 1,293.2 | 1,321.9 | 1,381.4 | 1,389.4 | 1,547.2 | 1,670.2 | 1,832.7 | 1,975.4 | 1,843.2 | 1,750.3 | 1,742.9 | 1,894.6 | 1,968.5 | 2,012.7 | 1,286.6 | 1,122.3 | 913.9 | 695.8 | 612.3 | 648.1 | 619.9 | 669.8 | 725.0 |
| Net debt | 1,178.7 | 1,138.8 | 1,159.1 | 1,246.5 | 1,101.0 | 651.8 | 753.3 | 845.6 | 2,775.2 | 2,836.8 | 2,836.9 | 2,951.7 | 1,048.8 | 1,249.0 | 1,279.5 | 944.0 | 936.5 | 967.5 | ||||||||||||||||||||||
| Working Capital | 19.0 | 128.5 | 5.0 | (87.5) | (238.0) | 482.4 | 324.1 | (12.8) | 4.5 | 1.6 | 352.5 | 161.1 | 758.0 | 56.1 | (9.7) | 25.5 | 318.5 | 262.0 | ||||||||||||||||||||||
| Book Value | 5,637.2 | 5,836.2 | 5,790.0 | 5,688.1 | 5,419.1 | 5,745.3 | 5,875.1 | 5,633.4 | 4,349.1 | 4,500.1 | 4,343.0 | 4,331.3 | 4,245.2 | 4,050.2 | 3,844.8 | 3,894.5 | 3,987.9 | 3,944.7 | ||||||||||||||||||||||
| Tangible Book Value | (448.5) | (327.6) | (414.5) | (574.3) | (676.2) | (241.2) | (369.8) | (679.5) | (2,014.9) | (2,094.0) | (2,196.3) | (2,632.0) | (415.7) | (585.8) | (704.0) | (424.4) | (451.8) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.8 |
| 143.4 |
| 128.4 |
| 120.1 |
| 121.5 |
| 109.2 |
| 106.2 |
| 102.0 |
| 102.3 |
| 71.0 |
| 87.1 |
| 78.4 |
| 72.8 |
| 66.3 |
| 58.0 |
| 51.9 |
| 39.2 |
| 55.4 |
| 51.9 |
| 46.6 |
| 42.5 |
| 53.4 |
| 49.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,565.5 |
| 1,450.6 |
| 1,560.5 |
| 1,494.5 |
| 1,260.0 |
| 1,281.4 |
| 1,100.6 |
| 1,120.0 |
| 1,192.6 |
| 1,211.8 |
| 1,061.8 |
| 1,121.4 |
| 1,147.8 |
| 1,089.1 |
| 1,061.2 |
| 1,386.9 |
| 1,124.6 |
| 1,311.7 |
| 1,161.9 |
| 1,183.1 |
| 1,115.5 |
| 978.7 |
| 957.9 |
| 936.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.0 |
| 233.2 |
| 228.5 |
| 229.3 |
| 251.6 |
| 251.8 |
| 251.6 |
| 249.8 |
| 244.8 |
| 241.4 |
| 229.0 |
| 214.1 |
| 212.8 |
| 212.9 |
| 206.1 |
| 192.6 |
| 184.3 |
| 174.0 |
| 160.5 |
| 145.6 |
| 142.8 |
| 144.2 |
| 149.4 |
| 152.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,823.6 |
| 3,846.8 |
| 3,848.0 |
| 3,876.5 |
| 3,837.4 |
| 3,807.5 |
| 3,783.6 |
| 3,680.6 |
| 3,534.4 |
| 3,541.9 |
| 3,540.8 |
| 3,540.0 |
| 3,548.6 |
| 2,682.1 |
| 2,726.4 |
| 2,287.1 |
| 2,289.3 |
| 2,183.7 |
| 2,128.6 |
| 2,077.6 |
| 2,111.1 |
| 2,107.9 |
| 506.6 |
| 473.5 |
| 508.3 |
| 543.0 |
| 580.1 |
| 610.1 |
| 645.3 |
| 681.2 |
| 678.7 |
| 627.3 |
| 654.5 |
| 697.5 |
| 744.3 |
| 780.0 |
| 422.2 |
| 466.2 |
| 364.8 |
| 405.8 |
| 363.5 |
| 361.6 |
| 333.3 |
| 371.1 |
| 408.9 |
| 146.9 |
| 141.0 |
| 147.1 |
| 114.4 |
| 121.1 |
| 128.9 |
| 131.2 |
| 135.3 |
| 129.8 |
| 140.3 |
| 133.7 |
| 133.6 |
| 121.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 502.0 |
| 496.0 |
| 504.7 |
| 502.7 |
| 510.2 |
| 456.5 |
| 462.5 |
| - |
| 475.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 284.7 |
| 274.2 |
| 264.2 |
| 254.1 |
| 248.0 |
| 236.9 |
| 224.6 |
| 207.6 |
| 212.4 |
| 175.8 |
| 169.5 |
| 158.8 |
| 148.8 |
| 149.1 |
| 139.2 |
| 136.6 |
| 143.7 |
| 163.2 |
| 162.4 |
| 148.9 |
| 140.0 |
| 141.9 |
| 146.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,177.4 |
| 7,099.6 |
| 7,003.4 |
| 6,962.2 |
| 6,780.5 |
| 6,876.9 |
| 6,624.3 |
| 6,645.0 |
| 6,705.7 |
| 6,640.7 |
| 5,803.9 |
| 5,876.1 |
| 5,920.1 |
| 5,776.4 |
| 5,782.2 |
| 4,858.3 |
| 4,673.7 |
| 4,316.3 |
| 4,180.7 |
| 4,038.3 |
| 3,897.4 |
| 3,673.8 |
| 3,731.4 |
| 3,751.6 |
| 29.1 |
| 89.1 |
| 97.5 |
| 255.8 |
| 279.6 |
| 268.2 |
| 280.7 |
| 219.0 |
| 236.3 |
| 229.3 |
| 246.8 |
| 256.2 |
| 226.1 |
| 0.4 |
| 430.5 |
| 128.4 |
| 135.4 |
| 147.3 |
| 138.3 |
| 130.3 |
| 145.3 |
| 130.3 |
| 548.8 |
| 511.7 |
| 536.5 |
| 561.4 |
| 560.5 |
| 445.2 |
| 481.9 |
| 498.2 |
| 490.4 |
| 375.1 |
| 408.1 |
| 422.9 |
| 348.4 |
| 326.1 |
| 319.2 |
| 324.2 |
| 237.6 |
| 285.4 |
| 301.7 |
| 299.3 |
| 246.5 |
| 259.1 |
| 280.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.1 |
| 28.4 |
| 28.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 231.0 |
| 199.5 |
| 180.2 |
| 145.2 |
| 166.8 |
| 152.7 |
| 133.9 |
| 110.3 |
| 123.5 |
| 115.1 |
| 140.8 |
| 112.1 |
| 169.2 |
| 137.5 |
| 137.2 |
| 105.8 |
| 143.9 |
| 116.7 |
| 117.0 |
| 85.8 |
| 97.5 |
| 86.8 |
| 101.3 |
| 201.5 |
| 207.5 |
| 181.3 |
| 189.6 |
| 185.0 |
| 182.6 |
| 157.6 |
| 192.3 |
| 198.1 |
| 161.2 |
| 133.7 |
| 146.5 |
| 118.5 |
| 117.5 |
| 85.0 |
| 110.0 |
| 99.2 |
| 106.9 |
| 106.4 |
| 102.6 |
| 86.9 |
| 82.7 |
| 84.4 |
| 1,449.5 |
| 1,247.0 |
| 1,188.6 |
| 1,141.2 |
| 1,168.5 |
| 1,151.6 |
| 1,311.3 |
| 1,191.5 |
| 1,170.5 |
| 1,226.9 |
| 1,190.3 |
| 1,059.3 |
| 1,075.2 |
| 1,090.0 |
| 1,055.2 |
| 979.3 |
| 717.0 |
| 1,146.8 |
| 773.4 |
| 808.4 |
| 826.8 |
| 759.3 |
| 688.2 |
| 694.0 |
| 721.0 |
| 127.8 |
| 121.4 |
| 128.5 |
| 96.8 |
| 101.9 |
| 109.2 |
| 111.5 |
| 112.1 |
| 104.9 |
| 114.1 |
| 109.0 |
| 109.1 |
| 95.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.2 |
| 83.0 |
| 77.3 |
| 69.6 |
| 57.5 |
| 53.3 |
| 56.4 |
| 49.1 |
| 53.3 |
| 51.5 |
| 43.9 |
| 44.3 |
| 41.5 |
| 38.8 |
| 38.2 |
| 37.0 |
| 36.2 |
| 39.0 |
| 41.3 |
| 39.3 |
| 37.7 |
| 37.7 |
| 35.2 |
| 34.7 |
| 263.1 |
| 277.6 |
| 288.8 |
| 292.2 |
| 300.3 |
| 309.4 |
| 317.9 |
| 310.1 |
| 318.2 |
| 75.7 |
| 78.7 |
| 74.7 |
| 73.8 |
| 88.5 |
| 40.5 |
| 49.8 |
| 47.8 |
| 45.2 |
| 41.7 |
| 39.2 |
| 38.8 |
| 45.4 |
| 48.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.7 |
| 151.1 |
| 149.7 |
| 153.1 |
| 150.0 |
| 150.6 |
| 151.8 |
| 156.0 |
| 144.4 |
| 152.9 |
| 140.6 |
| 156.6 |
| 152.7 |
| 150.2 |
| 168.6 |
| 182.5 |
| 168.8 |
| 162.0 |
| 168.0 |
| 147.8 |
| 130.5 |
| 113.8 |
| 112.6 |
| 108.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,189.5 |
| 3,154.9 |
| 3,121.6 |
| 3,123.6 |
| 3,106.9 |
| 3,278.3 |
| 3,273.0 |
| 3,431.9 |
| 3,603.4 |
| 3,520.3 |
| 3,015.8 |
| 3,050.8 |
| 3,177.1 |
| 3,101.6 |
| 3,133.6 |
| 2,340.7 |
| 2,173.8 |
| 1,901.8 |
| 1,623.3 |
| 1,520.6 |
| 1,476.5 |
| 1,368.1 |
| 1,411.7 |
| 1,506.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,170.5 |
| 2,107.7 |
| 2,077.2 |
| 1,961.8 |
| 1,893.4 |
| 1,732.0 |
| 1,672.4 |
| 1,615.4 |
| 1,602.8 |
| 1,332.3 |
| 1,354.4 |
| 1,289.4 |
| 1,268.3 |
| 1,227.2 |
| 1,153.9 |
| 1,103.6 |
| 1,084.6 |
| 1,236.0 |
| 1,251.8 |
| 1,216.1 |
| 1,177.1 |
| 1,159.1 |
| 1,128.1 |
| (239.1) |
| (163.9) |
| (161.7) |
| (140.6) |
| (111.9) |
| (130.0) |
| (98.5) |
| (161.0) |
| (198.3) |
| (230.9) |
| (176.8) |
| (207.3) |
| (180.4) |
| (182.5) |
| (186.1) |
| (153.9) |
| (161.2) |
| (101.1) |
| (131.4) |
| (130.8) |
| (160.0) |
| (194.8) |
| (219.9) |
| (155.2) |
| (159.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.7 |
| 1.3 |
| 1.2 |
| 1.0 |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.3 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.1) |
| 3,987.9 |
| 3,944.7 |
| 3,881.8 |
| 3,838.6 |
| 3,673.6 |
| 3,596.9 |
| 3,350.0 |
| 3,211.9 |
| 3,101.3 |
| 3,119.0 |
| 2,786.8 |
| 2,824.0 |
| 2,741.7 |
| 2,674.4 |
| 2,648.4 |
| 2,517.4 |
| 2,499.7 |
| 2,414.5 |
| 2,557.5 |
| 2,517.8 |
| 2,421.0 |
| 2,305.8 |
| 2,319.9 |
| 2,244.8 |
| 3,881.8 |
| 3,838.6 |
| 3,673.6 |
| 3,598.6 |
| 3,351.3 |
| 3,213.1 |
| 3,102.3 |
| 3,120.4 |
| 2,788.1 |
| 2,825.3 |
| 2,743.0 |
| 2,674.8 |
| 2,648.6 |
| 2,517.6 |
| 2,499.9 |
| 2,414.5 |
| 2,557.4 |
| 2,517.7 |
| 2,420.9 |
| 2,305.7 |
| 2,319.7 |
| 2,244.7 |
| 808.7 |
| 897.0 |
| 1,124.8 |
| 1,309.5 |
| 1,486.2 |
| 1,636.3 |
| 1,758.6 |
| 1,654.0 |
| 1,565.7 |
| 1,543.3 |
| 1,677.9 |
| 1,796.0 |
| 1,807.3 |
| 715.6 |
| 847.8 |
| 376.5 |
| 286.6 |
| 126.2 |
| 225.5 |
| 292.7 |
| 394.2 |
| 493.1 |
| 419.3 |
| 326.0 |
| 108.4 |
| (29.9) |
| (90.9) |
| (50.5) |
| (34.3) |
| 21.5 |
| 2.5 |
| 46.2 |
| 57.8 |
| 33.9 |
| 81.9 |
| 669.9 |
| (22.2) |
| 538.3 |
| 353.5 |
| 356.3 |
| 356.2 |
| 290.5 |
| 263.9 |
| 215.8 |
| 3,881.8 |
| 3,838.6 |
| 3,673.6 |
| 3,596.9 |
| 3,350.0 |
| 3,211.9 |
| 3,101.3 |
| 3,119.0 |
| 2,786.8 |
| 2,824.0 |
| 2,741.7 |
| 2,674.4 |
| 2,648.4 |
| 2,517.4 |
| 2,499.7 |
| 2,414.5 |
| 2,557.5 |
| 2,517.8 |
| 2,421.0 |
| 2,305.8 |
| 2,319.9 |
| 2,244.8 |
| (543.4) |
| (415.3) |
| (516.5) |
| (717.4) |
| (859.7) |
| (1,097.5) |
| (1,240.9) |
| (1,363.5) |
| (1,240.3) |
| (1,374.9) |
| (1,372.4) |
| (1,496.6) |
| (1,609.9) |
| (1,680.2) |
| (586.9) |
| (692.9) |
| (237.4) |
| (137.6) |
| (29.4) |
| (69.2) |
| (105.1) |
| (162.3) |
| (272.0) |