| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 853.6 | 679.5 | 476.2 | 585.3 | 1,842.4 | 492.7 | 273.6 | 186.7 | 115.8 | 182.2 | 133.2 | 77.9 | 111.2 | 154.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 2.7 | 2.5 | 2.7 | 2.6 | 3.1 | 3.2 | 2.9 | 2.9 | 3.3 | 3.3 | 2.9 | 3.0 | - | - |
| Cash And Short Term Investments | 856.3 | 682.0 | 478.9 | 587.9 | 1,845.5 | 495.9 | 276.5 | 189.6 | 119.1 | 185.5 | 136.1 | 80.9 | 111.2 | 154.3 |
| Receivables | ||||||||||||||
| Accounts Receivable | 905.0 | 798.9 | 723.0 | 602.2 | 558.0 | 392.8 | 443.9 | 456.8 | 326.7 | 277.9 | 228.3 | 200.4 | 165.0 | 163.6 |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 803.4 | 709.8 | 1,003.7 | 929.6 | 873.1 | 752.0 | 673.4 | 586.5 | 497.9 | 433.1 | 357.3 | 304.8 | 220.6 | 147.6 |
| Current Liabilities | ||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 5,103.8 | 5,147.2 | 5,340.4 | 5,555.5 | 6,251.3 | 3,398.7 | 3,598.3 | 3,976.4 | 2,345.3 | 2,325.2 | 2,160.7 | 2,833.9 | 2,853.1 | 2,670.3 |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 1.5 | 1.1 | 1.1 |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 5,300.7 | 5,217.8 | 5,430.0 | 5,670.1 | 6,365.9 | 3,454.2 | 3,657.0 | 4,048.1 | 2,464.6 | 2,375.6 | 2,204.6 | 2,907.9 | 2,866.9 | 2,680.9 |
| Net debt | ||||||||||||||
| (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 | 732.5 | 853.6 | 749.9 | 687.5 | 609.9 | 679.5 | 643.2 | 543.2 | 433.6 | 476.2 | 420.9 | 442.0 | 439.0 | 585.3 | 596.1 | |||||||||||||||||||||||||
| 134.5 |
| 126.0 |
| 145.4 |
| 145.1 |
| 136.2 |
| 84.3 |
| 84.1 |
| 77.1 |
| 59.0 |
| 43.9 |
| 41.9 |
| 43.4 |
| 34.9 |
| 33.8 |
| Other Current Assets | 257.7 | 323.4 | 275.9 | 262.7 | 231.6 | 156.1 | 170.2 | 136.5 | 146.2 | 89.9 | 65.3 | 115.0 | 73.5 | 82.7 |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,016.3 | 1,801.8 | 1,475.1 | 1,450.2 | 2,632.0 | 1,469.7 | 888.2 | 841.5 | 588.7 | 550.0 | 426.8 | 393.3 | 349.7 | 400.6 |
| Accumulated Depreciation | 545.0 | 506.3 | 804.4 | 711.3 | 625.4 | 532.3 | 454.4 | 366.2 | 299.3 | 235.6 | 174.3 | 123.4 | 70.2 | 26.4 |
| Property,Plant & Equipment Net | 258.4 | 203.5 | 199.3 | 218.2 | 247.7 | 219.7 | 219.0 | 220.3 | 198.6 | 197.5 | 183.0 | 181.4 | 150.4 | 121.2 |
| Long Term Investments | - | - | - | - | - | - | - | 12.4 | 12.7 | 12.4 | 11.2 | 10.9 | - | - |
| Equity Method Investments | 57.8 | 47.8 | 53.9 | 49.8 | 46.1 | 46.1 | 49.0 | 44.0 | 42.8 | 39.4 | 45.5 | 51.9 | 84.5 | 80.7 |
| Goodwill | 5,259.5 | 5,144.3 | 5,176.0 | 5,551.4 | 5,525.7 | 3,226.6 | 3,142.8 | 3,293.6 | 2,368.8 | 2,173.9 | 1,983.4 | 2,023.9 | 1,909.7 | 1,804.2 |
| Intangible Assets | 3,098.5 | 3,257.5 | 3,515.3 | 3,675.5 | 3,770.6 | 2,173.1 | 2,391.9 | 2,548.1 | 1,825.8 | 1,762.3 | 1,770.1 | 1,939.6 | 1,934.0 | 1,911.6 |
| Operating Lease Right Of Use Assets | 49.2 | 55.8 | 98.9 | 127.4 | 145.1 | 59.8 | 71.2 | 0.0 | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 480.2 | 577.7 | 739.4 | 771.0 | 459.0 | 222.5 | 236.3 | 136.3 | 136.6 | 97.5 | 79.5 | 95.6 | 138.6 | 129.8 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,112.9 | 10,984.8 | 11,105.1 | 11,666.3 | 12,635.0 | 7,311.6 | 7,113.2 | 7,039.8 | 5,118.5 | 4,781.2 | 4,442.8 | 4,633.8 | 4,492.3 | 4,378.8 |
| 196.9 |
| 70.6 |
| 89.6 |
| 114.6 |
| 114.6 |
| 55.5 |
| 58.7 |
| 71.7 |
| 119.3 |
| 50.4 |
| 43.9 |
| 74.0 |
| 13.8 |
| 10.6 |
| Deferred Revenue Current | 129.8 | 133.8 | 125.1 | 111.9 | 133.6 | 79.3 | 82.8 | 73.1 | 13.2 | 12.0 | 10.6 | 8.6 | 9.1 | 12.5 |
| Operating Lease Liabilities Current | 19.8 | 22.0 | 26.2 | 33.7 | 38.4 | 16.9 | 19.9 | 0.0 | - | - | - | - | - | - |
| Accrued Expenses | 104.5 | 94.2 | 71.5 | 53.5 | 66.8 | 39.5 | 50.2 | 19.5 | 18.5 | 20.8 | 15.5 | 13.0 | 9.6 | 10.6 |
| Other Current Liabilities | 607.6 | 694.4 | 661.8 | 540.5 | 972.2 | 405.2 | 336.5 | 284.1 | 207.8 | 208.7 | 146.7 | 149.4 | 133.5 | 129.3 |
| Total Current Liabilities | 1,154.4 | 1,059.6 | 1,002.7 | 905.5 | 1,357.0 | 669.8 | 571.4 | 548.5 | 458.4 | 373.3 | 296.0 | 329.9 | 247.6 | 218.3 |
| 34.8 |
| 41.5 |
| 81.8 |
| 102.0 |
| 119.1 |
| 49.0 |
| 57.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 13.5 | 13.7 | 15.1 | 5.3 | 6.5 | 2.6 | 15.7 | 0.9 | 0.0 | - | - | - | - | - |
| Deferred Tax Liabilities | 389.8 | 415.3 | 592.9 | 762.0 | 787.6 | 396.8 | 439.1 | 478.0 | 419.4 | 579.0 | 588.4 | 676.8 | 636.9 | 657.5 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 116.5 | 114.5 | 153.2 | 173.9 | 232.9 | 210.2 | 165.0 | 54.7 | 70.8 | 30.7 | 27.8 | 22.1 | 22.6 | 21.9 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,567.6 | 6,666.0 | 6,999.6 | 7,396.9 | 8,628.8 | 4,675.5 | 4,773.8 | 5,057.6 | 3,293.9 | 3,308.2 | 3,072.9 | 3,862.7 | 3,760.2 | 3,568.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 2,723.7 | 2,357.9 | 2,157.1 | 2,446.6 | 2,254.6 | 937.4 | 652.0 | 363.1 | 137.4 | (303.8) | (424.3) | (430.2) | (417.7) | (382.6) |
| Accumulated Other Comprehensive Income | (340.2) | (367.2) | (260.9) | (284.5) | (285.4) | (272.1) | (251.6) | (282.7) | (135.3) | (174.8) | (191.8) | (117.5) | (73.2) | (24.4) |
| Treasury Stock | 370.3 | 334.6 | 302.9 | 284.5 | 252.0 | 215.2 | 179.2 | 139.9 | 138.8 | 5.3 | 4.6 | 4.3 | 4.1 | 0.7 |
| Minority Interest | 106.1 | 101.8 | 97.3 | 99.5 | 98.1 | 95.9 | 94.0 | 92.5 | 95.9 | 110.2 | 135.6 | 160.6 | 86.6 | 93.3 |
| Total Stockholders Equity | 4,439.2 | 4,217.0 | 4,008.2 | 4,169.9 | 3,908.1 | 2,540.2 | 2,245.4 | 1,889.7 | 1,728.7 | 1,362.8 | 1,231.4 | 587.1 | 627.9 | 702.8 |
| Total Equity | 4,545.3 | 4,318.8 | 4,105.5 | 4,269.4 | 4,006.2 | 2,636.1 | 2,339.4 | 1,982.2 | 1,824.6 | 1,473.0 | 1,367.0 | 747.7 | 714.5 | 796.1 |
| 4,444.4 |
| 4,535.8 |
| 4,951.1 |
| 5,082.2 |
| 4,520.4 |
| 2,958.3 |
| 3,380.5 |
| 3,858.5 |
| 2,345.5 |
| 2,190.1 |
| 2,068.5 |
| 2,827.0 |
| 2,755.7 |
| 2,526.6 |
| Working Capital | 861.9 | 742.2 | 472.4 | 544.7 | 1,275.0 | 799.9 | 316.8 | 293.0 | 130.3 | 176.7 | 130.8 | 63.4 | 102.1 | 182.3 |
| Book Value | 4,439.2 | 4,217.0 | 4,008.2 | 4,169.9 | 3,908.1 | 2,540.2 | 2,245.4 | 1,889.7 | 1,728.7 | 1,362.8 | 1,231.4 | 587.1 | 627.9 | 702.8 |
| Tangible Book Value | (3,918.8) | (4,184.8) | (4,683.1) | (5,057.0) | (5,388.2) | (2,859.5) | (3,289.3) | (3,952.0) | (2,465.9) | (2,573.4) | (2,522.1) | (3,376.4) | (3,215.8) | (3,013.0) |
| 521.8 |
| 1,296.8 |
| 1,842.4 |
| 708.8 |
| 526.2 |
| 433.0 |
| 493.0 |
| 554.0 |
| 432.2 |
| 305.7 |
| 274.1 |
| 235.9 |
| 194.7 |
| 200.9 |
| 187.4 |
| 226.6 |
| 192.3 |
| 154.3 |
| 115.8 |
| 253.3 |
| 142.0 |
| 131.2 |
| 182.2 |
| 137.9 |
| 141.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.6 | 2.7 | 2.6 | 2.5 | 2.6 | 2.5 | 2.8 | 2.6 | 2.6 | 2.7 | 2.6 | 2.6 | 2.7 | 2.6 | 2.7 | 3.1 | 3.0 | 3.1 | 3.1 | 3.2 | 3.3 | 3.2 | 3.0 | 2.9 | 2.8 | 2.9 | 3.0 | 3.0 | 2.9 | 2.9 | 2.8 | 3.0 | 3.2 | 3.3 | 3.2 | 3.2 | 3.2 | 3.3 | 3.2 | 2.9 |
| Cash And Short Term Investments | 733.1 | 856.3 | 752.5 | 690.0 | 612.5 | 682.0 | 646.0 | 545.8 | 436.2 | 478.9 | 423.5 | 444.6 | 441.7 | 587.9 | 598.8 | 524.9 | 1,299.8 | 1,845.5 | 711.9 | 529.4 | 436.3 | 496.2 | 557.0 | 435.1 | 308.5 | 277.0 | 238.9 | 197.7 | 203.8 | 190.3 | 229.4 | 195.3 | 157.5 | 119.1 | 256.5 | 145.2 | 134.4 | 185.5 | 141.1 | 144.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,047.4 | 905.0 | 893.6 | 895.9 | 882.3 | 798.9 | 798.4 | 778.6 | 774.6 | 723.0 | 694.5 | 672.8 | 652.6 | 602.2 | 634.8 | 636.3 | 588.9 | 558.0 | 513.6 | 511.8 | 488.1 | 453.7 | 468.0 | 433.1 | 468.0 | 443.9 | 458.2 | 489.2 | 470.0 | 456.8 | 426.1 | 422.2 | 344.0 | 326.7 | 318.9 | 290.7 | 289.9 | 277.9 | 272.7 | 256.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 153.0 | 134.5 | 133.7 | 125.4 | 143.8 | 126.0 | 134.9 | 150.1 | 146.9 | 145.4 | 151.7 | 175.6 | 175.7 | 145.1 | 148.1 | 167.7 | 155.3 | |||||||||||||||||||||||
| Other Current Assets | 237.3 | 257.7 | 335.3 | 322.3 | 326.2 | 323.4 | 228.2 | 222.1 | 214.7 | 275.9 | 286.5 | 302.5 | 289.5 | 262.7 | 286.5 | 308.6 | 282.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,017.2 | 2,016.3 | 1,978.8 | 1,905.7 | 1,818.4 | 1,801.8 | 1,669.8 | 1,543.9 | 1,422.9 | 1,475.1 | 1,401.9 | 1,417.3 | 1,381.1 | 1,450.2 | 1,538.8 | 1,493.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 558.3 | 545.0 | 562.4 | 536.4 | 527.6 | 506.3 | 858.3 | 841.8 | 822.5 | 804.4 | 781.8 | 763.4 | 736.9 | 711.3 | 684.7 | 666.3 | 654.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 275.1 | 258.4 | 233.1 | 228.5 | 199.8 | 203.5 | 181.5 | 183.6 | 189.9 | 199.3 | 182.9 | 195.2 | 209.5 | 218.2 | 212.0 | 218.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 11.3 | 57.8 | 52.1 | 45.6 | 53.2 | 47.8 | 46.8 | 44.7 | 59.8 | 53.9 | 49.4 | 46.6 | 56.2 | 49.8 | 45.5 | 42.5 | 49.9 | |||||||||||||||||||||||
| Goodwill | 5,775.6 | 5,259.5 | 5,252.5 | 5,256.7 | 5,162.7 | 5,144.3 | 5,184.5 | 5,161.8 | 5,170.4 | 5,176.0 | 5,154.9 | 5,597.3 | 5,569.8 | 5,551.4 | 5,513.4 | 5,587.2 | 5,504.3 | 5,525.7 | ||||||||||||||||||||||
| Intangible Assets | 3,563.8 | 3,098.5 | 3,163.1 | 3,238.7 | 3,205.6 | 3,257.5 | 3,356.9 | 3,391.2 | 3,450.0 | 3,515.3 | 3,546.3 | 3,610.1 | 3,636.7 | 3,675.5 | 3,701.6 | 3,815.1 | 3,704.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 73.7 | 49.2 | 53.1 | 54.4 | 58.7 | 55.8 | 57.5 | 97.1 | 103.9 | 98.9 | 108.3 | 117.5 | 119.8 | 127.4 | 131.5 | 141.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 415.6 | 480.2 | 485.3 | 488.1 | 562.6 | 577.7 | 661.1 | 744.7 | 791.5 | 739.4 | 809.7 | 806.6 | 766.0 | 771.0 | 713.3 | 637.7 | 587.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 12,047.3 | 11,112.9 | 11,112.8 | 11,117.7 | 10,949.1 | 10,984.8 | 11,053.8 | 11,025.2 | 11,024.7 | 11,105.1 | 11,095.7 | 11,626.5 | 11,563.1 | 11,666.3 | 11,804.1 | 11,875.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 205.0 | 196.9 | 84.2 | 76.1 | 70.6 | 70.6 | 66.5 | 66.5 | 77.5 | 89.6 | 114.6 | 114.6 | 114.6 | 114.6 | 114.6 | 114.6 | 114.6 | 114.6 | ||||||||||||||||||||||
| Deferred Revenue Current | 136.5 | 129.8 | 118.5 | 128.4 | 126.3 | 133.8 | 134.3 | 129.3 | 138.4 | 125.1 | 111.7 | 117.6 | 121.9 | 111.9 | 112.9 | 128.3 | 128.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 19.1 | 7.0 | 20.7 | 22.7 | 22.9 | 37.3 | 23.2 | 23.4 | 24.6 | 26.2 | 30.2 | 34.2 | 34.1 | 33.7 | 34.0 | 36.0 | ||||||||||||||||||||||||
| Accrued Expenses | 102.3 | 19.8 | 99.0 | 104.9 | 106.5 | 22.0 | 86.6 | 77.5 | 78.6 | 71.5 | 62.3 | 55.7 | 59.3 | 53.5 | 61.4 | 64.4 | 55.3 | 66.8 | ||||||||||||||||||||||
| Other Current Liabilities | 461.5 | 607.6 | 538.8 | 519.9 | 492.3 | 694.4 | 609.8 | 551.6 | 502.2 | 661.8 | 525.9 | 500.7 | 465.3 | 540.5 | 506.9 | 511.6 | 833.7 | |||||||||||||||||||||||
| Total Current Liabilities | 1,045.6 | 1,154.4 | 984.9 | 941.1 | 888.5 | 1,059.6 | 995.7 | 930.7 | 861.0 | 1,002.7 | 911.1 | 935.9 | 878.4 | 905.5 | 889.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,402.4 | 4,906.9 | 5,035.9 | 5,060.4 | 5,060.2 | 5,076.6 | 5,134.9 | 5,174.6 | 5,253.1 | 5,250.8 | 5,253.9 | 5,354.5 | 5,455.0 | 5,555.5 | 5,778.9 | 5,805.2 | 5,831.5 | 6,251.3 | 3,253.1 | 3,273.2 | 3,293.3 | 3,398.7 | 3,560.6 | 3,573.4 | 3,585.6 | 3,598.3 | 3,646.0 | 3,831.5 | 3,951.8 | 3,976.4 | 4,057.6 | 4,071.3 | 2,334.7 | 2,345.3 | 2,352.1 | 2,297.3 | 2,309.3 | 2,325.2 | 2,338.2 | 2,350.3 |
| Operating Lease Liabilities Non-Current | 58.1 | 34.8 | 37.7 | 38.0 | 42.9 | 41.5 | 43.0 | 85.0 | 89.8 | 81.8 | 84.8 | 90.9 | 93.3 | 102.0 | 106.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 11.4 | 13.5 | 18.4 | 17.7 | 17.4 | 13.7 | 16.2 | 16.4 | 16.8 | 15.1 | 7.8 | 8.1 | 6.2 | 5.3 | 6.5 | 6.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 535.8 | 389.8 | 393.0 | 370.7 | 386.4 | 415.3 | 481.8 | 523.0 | 566.7 | 592.9 | 666.2 | 699.7 | 726.7 | 762.0 | 801.9 | 824.3 | 806.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 148.8 | 116.5 | 120.5 | 119.3 | 121.5 | 114.5 | 120.2 | 159.7 | 166.7 | 153.2 | 154.6 | 174.4 | 171.4 | 173.9 | 179.6 | 190.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,132.6 | 6,567.6 | 6,534.3 | 6,491.5 | 6,456.6 | 6,666.0 | 6,732.6 | 6,788.0 | 6,847.5 | 6,999.6 | 6,985.8 | 7,164.5 | 7,231.6 | 7,396.9 | 7,650.4 | 7,736.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.9 | 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 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 1.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,096.1 | 2,723.7 | 2,643.9 | 2,571.1 | 2,484.5 | 2,357.9 | 2,312.6 | 2,266.0 | 2,199.1 | 2,157.1 | 2,172.3 | 2,511.5 | 2,478.4 | 2,446.6 | 2,420.9 | 2,361.5 | 2,284.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (413.7) | (340.2) | (340.4) | (311.6) | (355.7) | (367.2) | (289.5) | (295.8) | (262.8) | (260.9) | (250.4) | (202.6) | (282.2) | (284.5) | (357.4) | |||||||||||||||||||||||||
| Treasury Stock | 391.0 | 370.3 | 368.4 | 342.0 | 340.1 | 334.6 | 333.0 | 314.3 | 313.5 | 302.9 | 302.2 | 294.4 | 292.1 | 284.5 | 282.0 | 281.2 | 280.8 | 252.0 | ||||||||||||||||||||||
| Minority Interest | 161.1 | 106.1 | 105.1 | 106.0 | 106.7 | 101.8 | 104.8 | 102.4 | 101.9 | 97.3 | 101.6 | 100.2 | 103.2 | 99.5 | 100.2 | 100.2 | 101.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 4,753.6 | 4,439.2 | 4,473.4 | 4,520.2 | 4,385.8 | 4,217.0 | 4,216.4 | 4,134.8 | 4,075.3 | 4,008.2 | 4,008.3 | 4,361.8 | 4,228.3 | 4,169.9 | 4,053.5 | 4,038.7 | ||||||||||||||||||||||||
| Total Equity | 4,914.7 | 4,545.3 | 4,578.5 | 4,626.2 | 4,492.5 | 4,318.8 | 4,321.2 | 4,237.2 | 4,177.2 | 4,105.5 | 4,109.9 | 4,462.0 | 4,331.5 | 4,269.4 | 4,153.7 | 4,138.9 | 4,141.9 | 4,006.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,607.4 | 5,103.8 | 5,120.1 | 5,136.5 | 5,130.8 | 5,147.2 | 5,201.4 | 5,241.1 | 5,330.6 | 5,340.4 | 5,368.5 | 5,469.1 | 5,569.6 | 5,670.1 | 5,893.5 | 5,919.8 | 5,946.1 | 6,365.9 | 3,329.6 | 3,342.5 | 3,356.0 | 3,454.2 | 3,616.0 | 3,629.1 | 3,644.2 | 3,657.0 | 3,739.9 | 3,917.9 | 4,030.8 | 4,048.1 | 4,121.8 | 4,210.5 | 2,423.9 | 2,464.6 | 2,386.5 | 2,397.4 | 2,402.0 | 2,375.6 | 2,387.7 | 2,401.1 |
| Net debt | 4,874.3 | 4,247.5 | 4,367.6 | 4,446.5 | 4,518.3 | 4,465.2 | 4,555.4 | 4,695.3 | 4,894.4 | 4,861.5 | 4,945.0 | 5,024.5 | 5,127.9 | 5,082.2 | 5,294.7 | 5,394.9 | 4,646.3 | 4,520.4 | ||||||||||||||||||||||
| Working Capital | 971.6 | 861.9 | 993.9 | 964.6 | 929.9 | 742.2 | 674.1 | 613.2 | 561.9 | 472.4 | 490.8 | 481.4 | 502.7 | 544.7 | 648.9 | 577.7 | 959.5 | 1,275.0 | ||||||||||||||||||||||
| Book Value | 4,753.6 | 4,439.2 | 4,473.4 | 4,520.2 | 4,385.8 | 4,217.0 | 4,216.4 | 4,134.8 | 4,075.3 | 4,008.2 | 4,008.3 | 4,361.8 | 4,228.3 | 4,169.9 | 4,053.5 | 4,038.7 | 4,040.2 | 3,908.1 | ||||||||||||||||||||||
| Tangible Book Value | (4,585.8) | (3,918.8) | (3,942.2) | (3,975.2) | (3,982.5) | (4,184.8) | (4,325.0) | (4,418.2) | (4,545.1) | (4,683.1) | (4,692.9) | (4,845.6) | (4,978.2) | (5,057.0) | (5,161.5) | (5,363.6) | (5,168.6) | |||||||||||||||||||||||
| 136.2 |
| 108.5 |
| 120.6 |
| 115.7 |
| 84.7 |
| 92.3 |
| 88.1 |
| 83.4 |
| 84.1 |
| 82.5 |
| 89.5 |
| 86.5 |
| 77.1 |
| 78.5 |
| 85.6 |
| 65.0 |
| 59.0 |
| 49.8 |
| 53.6 |
| 40.3 |
| 43.9 |
| 39.4 |
| 52.0 |
| 231.6 |
| 228.2 |
| 215.0 |
| 202.3 |
| 159.5 |
| 194.6 |
| 199.4 |
| 151.1 |
| 170.2 |
| 198.0 |
| 185.7 |
| 166.5 |
| 136.5 |
| 160.6 |
| 168.7 |
| 148.2 |
| 146.2 |
| 116.8 |
| 117.6 |
| 92.6 |
| 89.9 |
| 82.1 |
| 100.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,168.1 |
| 2,632.0 |
| 1,450.6 |
| 1,253.0 |
| 1,123.4 |
| 1,106.2 |
| 1,216.6 |
| 1,064.7 |
| 924.8 |
| 888.2 |
| 892.1 |
| 869.6 |
| 893.2 |
| 841.5 |
| 886.0 |
| 853.6 |
| 646.5 |
| 588.7 |
| 689.0 |
| 550.3 |
| 513.7 |
| 550.0 |
| 492.7 |
| 498.1 |
| 625.4 |
| 622.0 |
| 601.4 |
| 582.4 |
| 548.9 |
| 520.5 |
| 497.6 |
| 471.0 |
| 454.4 |
| 430.6 |
| 410.6 |
| 388.0 |
| 366.2 |
| 351.6 |
| 333.0 |
| 318.7 |
| 299.3 |
| 284.8 |
| 267.0 |
| 251.3 |
| 235.6 |
| 221.3 |
| 202.9 |
| 233.0 |
| 247.7 |
| 196.4 |
| 209.3 |
| 215.0 |
| 223.2 |
| 202.8 |
| 203.3 |
| 210.0 |
| 219.0 |
| 201.8 |
| 215.1 |
| 214.5 |
| 220.3 |
| 198.2 |
| 202.9 |
| 189.3 |
| 198.6 |
| 182.6 |
| 185.4 |
| 192.0 |
| 197.5 |
| 190.4 |
| 192.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| 12.0 |
| 11.6 |
| 12.4 |
| 13.4 |
| 12.8 |
| 12.5 |
| 12.7 |
| 12.6 |
| 12.0 |
| 13.1 |
| 12.4 |
| 12.2 |
| 11.8 |
| 46.1 |
| 45.4 |
| 44.0 |
| 47.0 |
| 46.1 |
| 40.3 |
| 38.6 |
| 42.4 |
| 49.0 |
| 45.6 |
| 43.7 |
| 47.8 |
| 44.0 |
| 45.9 |
| 39.7 |
| 47.1 |
| 42.8 |
| 49.6 |
| 48.0 |
| 44.6 |
| 39.4 |
| - |
| - |
| 3,424.7 |
| 3,455.3 |
| 3,454.8 |
| 3,461.5 |
| 3,313.4 |
| 3,280.7 |
| 3,277.6 |
| 3,377.8 |
| 3,312.6 |
| 3,352.5 |
| 3,354.1 |
| 3,293.6 |
| 3,339.0 |
| 3,392.3 |
| 2,377.5 |
| 2,368.8 |
| 2,205.9 |
| 2,199.3 |
| 2,203.0 |
| 2,173.9 |
| 2,160.0 |
| 2,120.5 |
| 3,770.6 |
| 2,161.2 |
| 2,211.3 |
| 2,242.7 |
| 2,284.6 |
| 2,235.7 |
| 2,247.2 |
| 2,287.1 |
| 2,391.9 |
| 2,381.0 |
| 2,449.4 |
| 2,512.8 |
| 2,548.1 |
| 2,570.1 |
| 2,518.1 |
| 1,799.9 |
| 1,825.8 |
| 1,689.0 |
| 1,709.1 |
| 1,737.8 |
| 1,762.3 |
| 1,829.6 |
| 1,820.9 |
| 146.3 |
| 145.1 |
| 63.8 |
| 61.6 |
| 64.4 |
| 65.6 |
| 66.4 |
| 70.2 |
| 71.1 |
| 71.2 |
| 74.4 |
| 76.6 |
| 72.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 459.0 |
| 275.5 |
| 266.2 |
| 251.7 |
| 236.1 |
| 229.3 |
| 229.2 |
| 233.4 |
| 236.3 |
| 234.5 |
| 240.7 |
| 201.2 |
| 136.3 |
| 148.0 |
| 143.2 |
| 150.6 |
| 136.6 |
| 116.0 |
| 112.5 |
| 107.3 |
| 97.5 |
| 103.2 |
| 91.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,197.2 |
| 12,635.0 |
| 7,508.4 |
| 7,395.1 |
| 7,287.6 |
| 7,311.6 |
| 7,197.8 |
| 7,025.1 |
| 6,932.9 |
| 7,113.2 |
| 7,022.0 |
| 7,127.3 |
| 7,175.8 |
| 7,039.8 |
| 7,141.3 |
| 7,110.1 |
| 5,163.8 |
| 5,118.5 |
| 4,882.5 |
| 4,756.6 |
| 4,753.8 |
| 4,781.2 |
| 4,775.9 |
| 4,723.9 |
| 76.5 |
| 69.3 |
| 62.7 |
| 55.5 |
| 55.4 |
| 55.7 |
| 58.6 |
| 58.7 |
| 93.9 |
| 86.4 |
| 79.0 |
| 71.7 |
| 64.2 |
| 139.2 |
| 89.2 |
| 119.3 |
| 34.4 |
| 100.1 |
| 92.7 |
| 50.4 |
| 49.5 |
| 50.8 |
| 133.6 |
| 72.0 |
| 83.6 |
| 92.1 |
| 85.5 |
| 90.1 |
| 88.2 |
| 90.3 |
| 82.8 |
| 92.0 |
| 93.5 |
| 108.4 |
| 73.1 |
| 70.1 |
| 32.9 |
| 24.6 |
| 13.2 |
| 11.3 |
| 9.7 |
| 12.2 |
| 12.0 |
| 9.7 |
| 10.8 |
| 37.9 |
| 38.4 |
| 16.0 |
| 15.3 |
| 14.1 |
| 17.9 |
| 18.0 |
| 19.0 |
| 18.7 |
| 19.9 |
| 20.3 |
| 19.2 |
| 17.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.1 |
| 44.5 |
| 46.9 |
| 49.3 |
| 28.1 |
| 28.6 |
| 25.3 |
| 31.3 |
| 31.0 |
| 25.7 |
| 17.6 |
| 19.5 |
| 16.9 |
| 20.7 |
| 17.0 |
| 18.5 |
| 15.0 |
| 16.3 |
| 17.1 |
| 20.8 |
| 18.4 |
| 23.9 |
| 972.2 |
| 375.8 |
| 320.3 |
| 364.0 |
| 415.8 |
| 376.3 |
| 328.5 |
| 309.8 |
| 336.5 |
| 359.7 |
| 310.6 |
| 274.2 |
| 284.1 |
| 301.1 |
| 216.6 |
| 182.4 |
| 207.8 |
| 212.4 |
| 173.6 |
| 173.4 |
| 208.7 |
| 186.0 |
| 163.3 |
| 916.0 |
| 1,208.6 |
| 1,357.0 |
| 680.0 |
| 601.8 |
| 630.2 |
| 664.5 |
| 618.4 |
| 582.2 |
| 555.5 |
| 571.4 |
| 628.1 |
| 575.7 |
| 545.9 |
| 548.5 |
| 545.7 |
| 536.8 |
| 400.4 |
| 458.4 |
| 375.3 |
| 394.2 |
| 381.5 |
| 373.3 |
| 344.5 |
| 326.3 |
| 115.4 |
| 119.7 |
| 119.1 |
| 55.5 |
| 54.7 |
| 57.1 |
| 54.0 |
| 54.8 |
| 57.4 |
| 58.1 |
| 57.2 |
| 60.1 |
| 63.4 |
| 61.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| 6.5 |
| 2.2 |
| 2.0 |
| 1.6 |
| 3.0 |
| 5.6 |
| 8.7 |
| 12.5 |
| 15.7 |
| 17.1 |
| 2.9 |
| 0.6 |
| 0.9 |
| 0.7 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 787.6 |
| 419.8 |
| 430.7 |
| 407.8 |
| 396.8 |
| 391.6 |
| 401.8 |
| 415.9 |
| 439.1 |
| 442.0 |
| 461.3 |
| 479.6 |
| 478.0 |
| 529.6 |
| 545.6 |
| 418.2 |
| 419.4 |
| 571.1 |
| 564.9 |
| 572.0 |
| 579.0 |
| 603.5 |
| 612.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 208.4 |
| 232.9 |
| 174.3 |
| 181.8 |
| 193.2 |
| 215.5 |
| 225.0 |
| 231.1 |
| 211.7 |
| 165.0 |
| 176.4 |
| 150.3 |
| 121.6 |
| 54.7 |
| 44.3 |
| 42.1 |
| 78.4 |
| 70.8 |
| 29.3 |
| 29.9 |
| 26.0 |
| 30.7 |
| 58.2 |
| 54.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,055.3 |
| 8,628.8 |
| 4,527.2 |
| 4,487.5 |
| 4,524.5 |
| 4,675.5 |
| 4,795.6 |
| 4,788.5 |
| 4,768.7 |
| 4,773.8 |
| 4,892.5 |
| 5,018.8 |
| 5,098.9 |
| 5,057.6 |
| 5,177.2 |
| 5,195.8 |
| 3,231.7 |
| 3,293.9 |
| 3,327.8 |
| 3,286.3 |
| 3,288.8 |
| 3,308.2 |
| 3,344.4 |
| 3,343.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,254.6 |
| 1,255.7 |
| 1,160.1 |
| 1,050.8 |
| 937.4 |
| 850.3 |
| 761.7 |
| 707.7 |
| 652.0 |
| 583.4 |
| 506.1 |
| 418.8 |
| 363.1 |
| 275.2 |
| 243.2 |
| 202.3 |
| 137.4 |
| (107.8) |
| (176.5) |
| (241.5) |
| (303.8) |
| (353.3) |
| (394.4) |
| (283.5) |
| (184.7) |
| (285.4) |
| (288.3) |
| (241.9) |
| (260.3) |
| (272.1) |
| (409.7) |
| (468.6) |
| (468.2) |
| (251.6) |
| (369.7) |
| (296.2) |
| (229.4) |
| (282.7) |
| (193.9) |
| (187.5) |
| (113.6) |
| (135.3) |
| (147.9) |
| (151.1) |
| (140.9) |
| (174.8) |
| (168.9) |
| (184.8) |
| 250.1 |
| 249.2 |
| 243.8 |
| 215.2 |
| 214.7 |
| 212.2 |
| 211.8 |
| 179.2 |
| 177.9 |
| 177.1 |
| 177.0 |
| 139.9 |
| 139.5 |
| 139.3 |
| 139.2 |
| 138.8 |
| 138.8 |
| 138.8 |
| 73.5 |
| 5.3 |
| 4.6 |
| 4.6 |
| 98.1 |
| 100.4 |
| 102.9 |
| 97.6 |
| 95.9 |
| 100.3 |
| 97.3 |
| 96.5 |
| 94.0 |
| 92.1 |
| 97.4 |
| 95.0 |
| 92.5 |
| 96.5 |
| 97.3 |
| 98.2 |
| 95.9 |
| 98.6 |
| 99.4 |
| 97.4 |
| 110.2 |
| 125.0 |
| 130.4 |
| 4,040.2 |
| 3,908.1 |
| 2,880.8 |
| 2,804.7 |
| 2,665.5 |
| 2,540.2 |
| 2,301.9 |
| 2,139.3 |
| 2,067.7 |
| 2,245.4 |
| 2,037.4 |
| 2,011.1 |
| 1,981.9 |
| 1,889.7 |
| 1,867.6 |
| 1,817.0 |
| 1,833.9 |
| 1,728.7 |
| 1,456.1 |
| 1,370.9 |
| 1,367.6 |
| 1,362.8 |
| 1,306.5 |
| 1,250.2 |
| 2,981.2 |
| 2,907.6 |
| 2,763.1 |
| 2,636.1 |
| 2,402.2 |
| 2,236.6 |
| 2,164.2 |
| 2,339.4 |
| 2,129.5 |
| 2,108.5 |
| 2,076.9 |
| 1,982.2 |
| 1,964.1 |
| 1,914.3 |
| 1,932.1 |
| 1,824.6 |
| 1,554.7 |
| 1,470.3 |
| 1,465.0 |
| 1,473.0 |
| 1,431.5 |
| 1,380.6 |
| 2,617.7 |
| 2,813.1 |
| 2,919.7 |
| 2,958.0 |
| 3,059.0 |
| 3,194.0 |
| 3,335.7 |
| 3,380.0 |
| 3,501.0 |
| 3,720.2 |
| 3,827.0 |
| 3,857.8 |
| 3,892.4 |
| 4,015.2 |
| 2,266.4 |
| 2,345.5 |
| 2,130.0 |
| 2,252.2 |
| 2,267.6 |
| 2,190.1 |
| 2,246.6 |
| 2,256.9 |
| 770.6 |
| 651.2 |
| 493.2 |
| 441.7 |
| 598.2 |
| 482.5 |
| 369.3 |
| 316.8 |
| 264.0 |
| 293.9 |
| 347.3 |
| 293.0 |
| 340.3 |
| 316.8 |
| 246.1 |
| 130.3 |
| 313.7 |
| 156.1 |
| 132.2 |
| 176.7 |
| 148.2 |
| 171.8 |
| 2,880.8 |
| 2,804.7 |
| 2,665.5 |
| 2,540.2 |
| 2,301.9 |
| 2,139.3 |
| 2,067.7 |
| 2,245.4 |
| 2,037.4 |
| 2,011.1 |
| 1,981.9 |
| 1,889.7 |
| 1,867.6 |
| 1,817.0 |
| 1,833.9 |
| 1,728.7 |
| 1,456.1 |
| 1,370.9 |
| 1,367.6 |
| 1,362.8 |
| 1,306.5 |
| 1,250.2 |
| (5,388.2) |
| (2,705.1) |
| (2,861.9) |
| (3,032.0) |
| (3,205.9) |
| (3,247.2) |
| (3,388.6) |
| (3,497.0) |
| (3,524.3) |
| (3,656.2) |
| (3,790.8) |
| (3,885.0) |
| (3,952.0) |
| (4,041.5) |
| (4,093.4) |
| (2,343.5) |
| (2,465.9) |
| (2,438.8) |
| (2,537.5) |
| (2,573.2) |
| (2,573.4) |
| (2,683.1) |
| (2,691.2) |