| (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 | 1,545.5 | 1,456.1 | 754.0 | 827.4 | 1,732.1 | 1,422.9 | 1,357.7 | 826.5 | 809.0 | 943.4 | 798.7 | 911.1 | 935.4 | 402.5 | 420.3 | 280.4 | 145.8 | ||
| Restricted Cash | 13.2 | 14.9 | 252.1 | 307.6 | 359.8 | 538.8 | 546.6 | 565.5 | 437.4 | 337.8 | 261.2 | 169.7 | 193.8 | 7.5 | 16.5 | 20.1 | - | - | |
| Short Term Investments | 443.8 | 9.4 | 22.0 | 187.0 | 820.1 | 1,308.7 | 644.0 | 744.5 | 615.4 | 448.9 | 470.8 | 186.9 | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,989.3 | 1,465.5 | 776.0 | 1,014.4 | 2,552.2 | 2,731.6 | 2,001.7 | 1,571.0 | 1,424.4 | 1,392.3 | 1,269.6 | 1,098.0 | 935.4 | 402.5 | 420.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 737.0 | 771.1 | 679.7 | 763.2 | 579.4 | 552.8 | 592.6 | 395.7 | 247.6 | 219.6 | 168.5 | 217.9 | 53.1 | 189.6 | 45.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | 13.2 | 17.7 | 19.1 | 28.2 | 15.2 | 16.3 | 15.9 | 20.1 | 29.8 | 30.2 | 22.5 | 24.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,079.7 | 954.9 | 777.6 | 717.7 | 506.1 | 386.5 | 330.1 | 297.5 | 246.5 | 188.5 | 176.1 | 182.9 | 139.4 | 110.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 211.0 | 194.7 | 195.9 | 140.1 | 125.9 | 71.0 | 65.7 | 72.8 | 35.0 | 31.9 | 30.4 | 38.8 | 16.5 | 79.9 | 46.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,488.0 | 2,512.6 | 3,058.3 | 1,733.0 | 0.0 | - | - | 0.0 | 8.1 | 251.9 | 497.9 | 473.0 | 454.0 | 335.2 | 316.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 2.1 | 2.0 | 1.9 | 1.9 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.2 | 1.0 | 1.0 | 1.1 | 0.9 | 0.9 | 0.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,518.0 | 3,661.1 | 3,082.9 | 3,079.8 | 0.0 | - | - | 0.0 | 8.1 | 251.9 | 497.9 | 473.0 | 454.0 | 335.2 | 316.3 | 107.2 | |||
| (in millions of USD) | 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 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,545.5 | 2,160.0 | 1,869.1 | 2,025.0 | 1,456.1 | 1,206.8 | 876.1 | 1,081.1 | 754.0 | 898.7 | 756.8 | 775.8 | 827.4 | 860.9 | 956.4 | |||||||||||||||||||||||||
| 280.3 |
| 77.8 |
| - |
| - |
| - |
| 280.4 |
| 145.8 |
| 280.3 |
| 77.8 |
| 84.2 |
| 74.1 |
| - |
| - |
| 24.5 |
| - |
| - |
| Prepaid Expenses | 301.5 | 402.8 | 378.6 | 277.1 | 193.4 | 320.6 | 273.5 | 186.7 | 133.5 | 59.6 | 53.3 | 54.1 | 66.1 | 37.4 | 44.6 | 37.5 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,199.5 | 2,815.9 | 2,259.7 | 2,508.1 | 3,871.1 | 4,220.5 | 3,493.4 | 2,827.8 | 2,409.2 | 2,195.2 | 2,045.3 | 1,779.9 | 1,399.4 | 866.2 | 743.6 | 566.6 | 426.6 | - | - |
| 113.8 |
| 103.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 634.3 | 511.1 | 366.5 | 314.9 | 264.1 | 237.1 | 198.2 | 169.6 | 144.0 | 121.2 | 99.0 | 113.1 | 96.8 | 84.7 | 94.8 | 84.1 | - | - | - |
| Property,Plant & Equipment Net | 445.4 | 443.8 | 411.1 | 402.8 | 242.0 | 149.4 | 131.9 | 127.9 | 102.5 | 67.3 | 77.1 | 69.8 | 42.6 | 25.4 | 18.9 | 19.6 | 23.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,061.9 | 1,057.3 | 4,426.4 | 6,767.1 | 674.6 | 535.3 | 386.5 | 381.7 | 399.5 | 359.1 | 359.1 | 217.3 | 226.7 | 226.0 | 228.2 | 225.2 | 216.3 | - | - |
| Intangible Assets | 1,653.2 | 2,336.0 | 3,060.6 | 4,453.2 | 266.5 | 121.6 | 51.3 | 73.1 | 98.5 | 95.4 | 4.6 | 4.8 | 5.1 | 8.8 | 16.3 | 17.8 | 22.7 | - | - |
| Operating Lease Right Of Use Assets | 334.6 | 326.1 | 325.7 | 282.7 | 217.2 | 164.8 | 154.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | 1.9 | 44.8 | 73.8 | 90.2 | 116.7 | 134.7 | 4.9 | - | - | 55.2 | 17.6 | 71.3 | 81.8 | - | - | - | - |
| Other Non-Current Assets | 331.7 | 220.8 | 191.0 | 231.6 | 341.7 | 157.0 | 124.0 | 94.3 | 52.0 | 35.3 | 13.4 | 12.2 | 15.4 | 56.3 | 37.7 | 4.1 | 10.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,383.2 | 9,180.7 | 12,216.9 | 15,862.1 | 6,546.3 | 6,028.2 | 4,948.8 | 4,243.1 | 3,737.8 | 3,149.2 | 2,590.3 | 2,228.1 | 1,799.6 | 1,277.8 | 1,149.4 | 971.7 | 839.3 | - | - |
| 56.2 |
| 45.9 |
| - |
| - |
| Short Term Debt | 30.0 | 1,148.5 | 24.6 | 1,346.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1,159.9 | 1,083.5 | 1,059.5 | 1,078.8 | 865.3 | 928.0 | 777.8 | 843.3 | 777.2 | 903.1 | 582.5 | 482.7 | 61.2 | 26.9 | 13.9 | 13.4 | 11.9 | - | - |
| Operating Lease Liabilities Current | 70.1 | 61.5 | 63.8 | 60.2 | 38.9 | 31.6 | 25.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,117.8 | 1,127.6 | 1,062.6 | 1,225.7 | 1,074.9 | 1,204.1 | 1,169.9 | 1,035.7 | 914.7 | 750.9 | 607.5 | 444.7 | 397.2 | 228.9 | 156.8 | 158.5 | 134.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,588.8 | 3,615.8 | 2,406.4 | 3,851.6 | 2,105.0 | 2,234.7 | 2,038.5 | 1,951.8 | 1,726.9 | 1,685.9 | 1,220.4 | 966.3 | 474.8 | 337.0 | 218.7 | 230.9 | 209.9 | - | - |
| 107.2 |
| 99.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 370.2 | 383.3 | 387.3 | 347.0 | 211.3 | 159.7 | 152.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 29.7 | 25.4 | 42.9 | 35.5 | 70.9 | 37.3 | 28.3 | 21.1 | 355.6 | 10.4 | 216.3 | 164.6 | 18.1 | - | - | - | - | - | - |
| Deferred Tax Liabilities | 182.3 | 259.6 | 340.9 | 534.0 | 21.8 | - | - | - | - | - | - | - | - | - | - | 3.0 | 0.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 128.8 | 152.7 | 211.1 | 208.3 | 212.1 | 154.5 | 86.2 | 229.6 | 158.3 | 197.2 | 74.2 | 61.1 | 50.8 | 17.1 | 16.3 | 3.0 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,872.3 | 7,043.0 | 6,549.0 | 6,819.6 | 2,736.6 | 2,696.3 | 2,409.6 | 2,202.5 | 2,248.9 | 2,145.4 | 2,008.9 | 1,665.0 | 997.8 | 689.8 | 553.7 | 356.4 | 318.7 | - | - |
| 0.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (7,357.0) | (7,058.8) | (2,579.9) | 1,164.3 | 2,289.0 | 1,871.0 | 1,282.1 | 877.6 | 73.5 | (99.7) | (167.0) | (158.7) | 120.8 | (240.8) | (211.3) | (102.5) | (151.0) | - | - |
| Accumulated Other Comprehensive Income | (67.3) | (96.9) | (105.1) | (113.3) | (57.3) | (8.7) | (58.4) | (37.2) | (15.7) | (47.1) | (37.9) | (30.6) | 2.1 | (4.6) | 6.7 | 10.5 | (3.7) | - | - |
| Treasury Stock | - | - | - | 1,020.6 | 1,020.6 | 820.6 | 820.6 | 820.6 | 458.2 | 303.4 | 303.4 | 276.8 | 276.8 | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,510.9 | 2,137.7 | 5,667.9 | 9,042.5 | 3,809.7 | 3,331.9 | 2,539.2 | 2,040.6 | 1,489.0 | 1,003.7 | 581.4 | 563.1 | 801.8 | 588.0 | 595.7 | 615.3 | 520.6 | 615.1 | 471.2 |
| Total Equity | 3,510.9 | 2,137.7 | 5,667.9 | 9,042.5 | 3,809.7 | 3,332.0 | 2,539.3 | 2,040.6 | (15.7) | (47.1) | (37.9) | (30.6) | 801.8 | 588.0 | 595.7 | 615.3 | 520.6 | 615.1 | 471.2 |
| 99.9 |
| - |
| - |
| Net debt | 528.7 | 2,195.6 | 2,306.9 | 2,065.4 | (2,552.2) | - | - | (1,571.0) | (1,416.3) | (1,140.4) | (771.6) | (625.0) | (481.4) | (67.3) | (103.9) | (173.1) | (46.0) | - | - |
| Working Capital | 610.7 | (799.9) | (146.7) | (1,343.5) | 1,766.1 | 1,985.8 | 1,454.8 | 876.0 | 682.2 | 509.4 | 824.9 | 813.6 | 924.6 | 529.2 | 524.9 | 335.7 | 216.7 | - | - |
| Book Value | 3,510.9 | 2,137.7 | 5,667.9 | 9,042.5 | 3,809.7 | 3,331.9 | 2,539.2 | 2,040.6 | 1,489.0 | 1,003.7 | 581.4 | 563.1 | 801.8 | 588.0 | 595.7 | 615.3 | 520.6 | 615.1 | 471.2 |
| Tangible Book Value | 795.8 | (1,255.6) | (1,819.1) | (2,177.8) | 2,868.6 | 2,675.0 | 2,101.5 | 1,585.7 | 991.0 | 549.2 | 217.7 | 341.0 | 570.0 | 353.2 | 351.3 | 372.3 | 281.6 | - | - |
| 847.4 |
| 1,732.1 |
| 986.7 |
| 856.9 |
| 1,400.9 |
| 1,422.9 |
| 1,649.8 |
| 1,345.1 |
| 1,404.1 |
| 1,357.7 |
| 1,284.9 |
| 762.0 |
| 984.6 |
| 826.5 |
| 1,054.9 |
| 462.3 |
| 464.8 |
| 809.0 |
| 774.5 |
| 749.6 |
| 828.1 |
| 943.4 |
| 1,039.4 |
| 770.0 |
| 796.3 |
| Restricted Cash | 13.2 | 13.2 | 14.2 | 14.5 | 14.9 | 14.9 | 357.5 | 306.1 | 252.1 | 184.6 | 424.4 | 381.3 | 307.6 | 331.5 | 591.7 | 534.8 | 359.8 | 267.0 | 754.4 | 653.1 | 538.8 | 764.4 | 450.1 | 467.6 | 546.6 | 457.6 | 668.4 | 627.4 | 565.5 | 240.6 | 370.7 | 509.4 | 437.4 | 374.8 | 469.1 | 406.3 | 337.8 | 278.5 | 368.1 | 318.5 |
| Short Term Investments | 443.8 | 199.0 | 246.4 | 10.1 | 9.4 | 3.3 | 3.5 | 15.4 | 22.0 | 23.5 | 45.1 | 109.2 | 187.0 | 268.6 | 348.0 | 459.2 | 820.1 | 1,479.0 | 1,440.6 | 1,135.2 | 1,308.7 | 772.7 | 1,040.8 | 880.8 | 644.0 | 699.3 | 742.6 | 557.7 | 744.5 | 545.7 | 563.0 | 637.5 | 615.4 | 547.3 | 513.5 | 452.9 | 448.9 | 404.5 | 404.6 | 392.5 |
| Cash And Short Term Investments | 1,989.3 | 2,359.0 | 2,115.5 | 2,035.1 | 1,465.5 | 1,210.1 | 879.6 | 1,096.5 | 776.0 | 922.2 | 801.9 | 885.0 | 1,014.4 | 1,129.5 | 1,304.4 | 1,306.6 | 2,552.2 | 2,465.8 | 2,297.5 | 2,536.1 | 2,731.6 | 2,422.5 | 2,385.9 | 2,284.9 | 2,001.7 | 1,984.1 | 1,504.6 | 1,542.3 | 1,571.0 | 1,600.6 | 1,025.3 | 1,102.3 | 1,424.4 | 1,321.8 | 1,263.1 | 1,281.1 | 1,392.3 | 1,444.0 | 1,174.6 | 1,188.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 737.0 | 824.1 | 1,165.4 | 657.7 | 771.1 | 662.3 | 858.9 | 594.2 | 679.7 | 666.3 | 814.5 | 622.2 | 763.2 | 711.1 | 831.4 | 633.7 | 579.4 | 647.9 | 804.5 | 487.2 | 552.8 | 581.1 | 787.8 | 685.2 | 592.6 | 647.5 | 858.6 | 352.6 | 395.7 | 823.5 | 534.6 | 239.7 | 247.6 | 425.9 | 429.0 | 229.2 | 219.6 | 327.4 | 381.6 | 141.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.7 | 12.6 | 11.5 | 17.7 | 26.7 | 26.9 | 19.5 | 19.1 | 24.4 | 39.3 | 23.8 | 28.2 | 39.8 | 40.5 | 10.6 | 15.2 | 30.9 | 36.4 | 11.6 | 16.3 | 26.7 | 77.6 | 12.7 |
| Prepaid Expenses | 301.5 | 344.8 | 355.7 | 427.6 | 402.8 | 369.5 | 433.4 | 418.8 | 378.6 | 286.8 | 319.0 | 252.2 | 277.1 | 282.1 | 347.0 | 255.7 | 193.4 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,199.5 | 3,678.6 | 3,814.9 | 3,280.2 | 2,815.9 | 2,401.3 | 2,705.7 | 2,559.0 | 2,259.7 | 2,218.5 | 2,536.8 | 2,255.0 | 2,508.1 | 2,606.7 | 3,251.1 | 3,036.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,079.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 634.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 445.4 | 453.5 | 424.1 | 436.7 | 443.8 | 426.0 | 433.5 | 422.0 | 411.1 | 400.4 | 392.0 | 405.9 | 402.8 | 360.6 | 333.8 | 300.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,061.9 | 1,065.7 | 1,064.1 | 1,065.6 | 1,057.3 | 4,602.6 | 4,648.7 | 4,706.8 | 4,426.4 | 6,614.2 | 6,600.3 | 6,769.3 | 6,767.1 | 6,788.2 | 6,871.5 | 7,227.2 | 674.6 | 680.0 | ||||||||||||||||||||||
| Intangible Assets | 1,653.2 | 1,845.8 | 2,014.8 | 2,167.1 | 2,336.0 | 2,686.2 | 2,896.5 | 3,005.9 | 3,060.6 | 3,546.9 | 3,776.3 | 4,206.7 | 4,453.2 | 5,222.6 | 5,362.9 | 5,454.6 | 266.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 334.6 | 333.7 | 334.2 | 327.4 | 326.1 | 325.3 | 336.6 | 344.0 | 325.7 | 316.6 | 312.8 | 291.7 | 282.7 | 319.9 | 298.3 | 306.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 7.1 | 12.3 | 38.1 | 44.8 | 123.9 | 115.9 | 106.6 | 73.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 331.7 | 309.9 | 248.7 | 245.9 | 220.8 | 246.8 | 237.1 | 216.2 | 191.0 | 241.2 | 201.2 | 266.0 | 231.6 | 313.7 | 242.3 | 376.3 | 341.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,383.2 | 10,010.5 | 10,080.3 | 9,684.2 | 9,180.7 | 12,679.9 | 13,075.3 | 12,944.6 | 12,216.9 | 14,895.7 | 15,207.4 | 15,525.3 | 15,862.1 | 16,881.4 | 17,492.9 | 17,744.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 211.0 | 191.3 | 213.5 | 193.4 | 194.7 | 144.8 | 177.1 | 170.3 | 195.9 | 151.8 | 131.8 | 127.5 | 140.1 | 151.6 | 162.8 | 199.9 | 125.9 | 100.7 | 83.4 | 67.1 | 71.0 | 100.2 | 85.1 | 56.4 | 65.7 | 82.5 | 114.9 | 55.4 | 72.8 | 74.6 | 77.3 | 33.8 | 35.0 | 46.0 | 75.8 | 36.9 | 31.9 | 54.2 | 144.8 | 37.8 |
| Short Term Debt | 30.0 | 582.2 | 549.3 | 549.0 | 1,148.5 | 599.6 | 599.2 | 598.9 | 24.6 | 373.2 | 373.1 | 372.1 | 1,346.8 | 350.0 | 350.0 | 350.0 | 0.0 | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1,159.9 | 1,292.7 | 1,250.5 | 1,018.1 | 1,083.5 | 1,091.9 | 1,064.9 | 945.3 | 1,059.5 | 1,081.2 | 1,117.5 | 991.5 | 1,078.8 | 1,136.4 | 1,164.7 | 1,079.7 | 865.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 70.1 | 69.3 | 66.5 | 61.3 | 61.5 | 59.1 | 59.0 | 64.1 | 63.8 | 64.0 | 61.5 | 60.6 | 60.2 | 58.5 | 55.6 | 55.4 | ||||||||||||||||||||||||
| Accrued Expenses | 1,117.8 | 1,100.2 | 1,227.0 | 994.3 | 1,127.6 | 999.7 | 1,300.3 | 1,067.7 | 1,062.6 | 1,022.2 | 1,316.2 | 1,186.3 | 1,225.7 | 1,313.3 | 1,733.9 | 1,601.7 | 1,074.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,588.8 | 3,235.7 | 3,306.8 | 2,816.1 | 3,615.8 | 2,895.1 | 3,200.5 | 2,846.3 | 2,406.4 | 2,692.4 | 3,000.1 | 2,738.0 | 3,851.6 | 3,009.8 | 3,467.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,488.0 | 2,487.0 | 2,517.3 | 2,516.1 | 2,512.6 | 3,058.3 | 3,055.9 | 3,054.4 | 3,058.3 | 2,708.2 | 2,707.1 | 2,704.7 | 1,733.0 | 2,735.5 | 2,935.5 | 2,935.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 5.2 | 8.1 | 13.8 | 52.4 | 212.9 | 251.9 | 258.9 | 511.6 | 504.4 |
| Operating Lease Liabilities Non-Current | 370.2 | 372.8 | 378.6 | 380.5 | 383.3 | 386.7 | 398.3 | 404.9 | 387.3 | 380.7 | 373.0 | 354.7 | 347.0 | 354.2 | 329.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 29.7 | 20.1 | 17.6 | 21.6 | 25.4 | 33.9 | 34.7 | 38.2 | 42.9 | 61.3 | 60.6 | 35.5 | 35.5 | 31.0 | 29.1 | 21.5 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 182.3 | 190.8 | 222.7 | 258.3 | 259.6 | 272.0 | 281.9 | 311.1 | 340.9 | 223.0 | 278.5 | 422.0 | 534.0 | 711.3 | 871.5 | 1,093.1 | 21.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 128.8 | 125.1 | 123.1 | 130.0 | 152.7 | 239.6 | 214.3 | 208.2 | 211.1 | 220.7 | 258.4 | 231.4 | 208.3 | 368.0 | 307.1 | 287.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,872.3 | 6,514.9 | 6,648.4 | 6,203.3 | 7,043.0 | 6,978.0 | 7,276.8 | 6,953.1 | 6,549.0 | 6,387.1 | 6,777.3 | 6,585.1 | 6,819.6 | 7,331.0 | 8,059.4 | 8,082.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.1 | 2.1 | 2.1 | 2.1 | 2.0 | 2.0 | 2.0 | 2.0 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.0 | 1.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (7,357.0) | (7,297.5) | (7,204.6) | (7,070.7) | (7,058.8) | (3,332.6) | (3,207.4) | (2,841.9) | (2,579.9) | 323.1 | 414.7 | 958.3 | 1,164.3 | 1,774.6 | 1,928.0 | 2,185.0 | 2,289.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (67.3) | (36.1) | (52.0) | (14.0) | (96.9) | (143.2) | (38.9) | (110.5) | (105.1) | (82.7) | (149.1) | (86.4) | (113.3) | (134.2) | (236.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,020.6 | 1,020.6 | 1,020.6 | 1,020.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,510.9 | 3,495.6 | 3,431.9 | 3,480.9 | 2,137.7 | 5,701.9 | 5,798.5 | 5,991.5 | 5,667.9 | 8,508.6 | 8,430.1 | 8,940.2 | 9,042.5 | 9,550.4 | 9,433.5 | 9,662.3 | ||||||||||||||||||||||||
| Total Equity | 3,510.9 | 3,495.6 | 3,431.9 | 3,480.9 | 2,137.7 | 5,701.9 | 5,798.5 | 5,991.5 | 5,667.9 | 8,508.6 | 8,430.1 | 8,940.2 | 9,042.5 | 9,550.4 | 9,433.5 | 9,662.3 | 3,809.7 | 3,665.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,518.0 | 3,069.2 | 3,066.6 | 3,065.1 | 3,661.1 | 3,657.9 | 3,655.1 | 3,653.3 | 3,082.9 | 3,081.4 | 3,080.2 | 3,076.8 | 3,079.8 | 3,085.5 | 3,285.5 | 3,285.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 5.2 | 8.1 | 13.8 | 52.4 | 212.9 | 251.9 | 258.9 | 511.6 | 504.4 |
| Net debt | 528.7 | 710.2 | 951.1 | 1,030.0 | 2,195.6 | 2,447.8 | 2,775.5 | 2,556.8 | 2,306.9 | 2,159.2 | 2,278.3 | 2,191.8 | 2,065.4 | 1,956.0 | 1,981.1 | 1,978.9 | (2,552.2) | - | ||||||||||||||||||||||
| Working Capital | 610.7 | 442.9 | 508.1 | 464.1 | (799.9) | (493.8) | (494.8) | (287.3) | (146.7) | (473.9) | (463.3) | (483.0) | (1,343.5) | (403.1) | (215.9) | (250.7) | 1,766.1 | |||||||||||||||||||||||
| Book Value | 3,510.9 | 3,495.6 | 3,431.9 | 3,480.9 | 2,137.7 | 5,701.9 | 5,798.5 | 5,991.5 | 5,667.9 | 8,508.6 | 8,430.1 | 8,940.2 | 9,042.5 | 9,550.4 | 9,433.5 | 9,662.3 | 3,809.7 | 3,665.7 | ||||||||||||||||||||||
| Tangible Book Value | 795.8 | 584.1 | 353.0 | 248.2 | (1,255.6) | (1,586.9) | (1,746.7) | (1,721.2) | (1,819.1) | (1,652.5) | (1,946.5) | (2,035.8) | (2,177.8) | (2,460.4) | (2,800.9) | (3,019.5) | 2,868.6 | |||||||||||||||||||||||
| 249.7 |
| 307.4 |
| 300.4 |
| 320.6 |
| 296.5 |
| 192.2 |
| 183.7 |
| 273.5 |
| 228.6 |
| 218.7 |
| 220.3 |
| 186.7 |
| 179.5 |
| 162.6 |
| 180.5 |
| 133.5 |
| 90.9 |
| 100.7 |
| 84.8 |
| 59.6 |
| 70.5 |
| 60.9 |
| 56.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,871.1 |
| 3,705.0 |
| 4,243.5 |
| 4,013.6 |
| 4,220.5 |
| 4,160.0 |
| 3,932.1 |
| 3,686.9 |
| 3,493.4 |
| 3,435.0 |
| 3,388.3 |
| 2,821.1 |
| 2,827.8 |
| 2,974.8 |
| 2,191.7 |
| 2,074.3 |
| 2,409.2 |
| 2,447.7 |
| 2,455.5 |
| 2,113.1 |
| 2,195.2 |
| 2,451.2 |
| 2,370.8 |
| 1,977.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.0 |
| 236.0 |
| 231.2 |
| 224.9 |
| 149.4 |
| 135.3 |
| 133.4 |
| 128.9 |
| 131.9 |
| 127.4 |
| 129.2 |
| 126.4 |
| 127.9 |
| 114.7 |
| 110.9 |
| 105.9 |
| 102.5 |
| 96.6 |
| 86.7 |
| 76.6 |
| 67.3 |
| 65.8 |
| 68.5 |
| 72.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 662.6 |
| 645.6 |
| 535.3 |
| 534.5 |
| 521.0 |
| 389.8 |
| 386.5 |
| 391.8 |
| 383.8 |
| 391.4 |
| 381.7 |
| 383.1 |
| 389.8 |
| 387.3 |
| 399.5 |
| 389.7 |
| 381.4 |
| 369.6 |
| 359.1 |
| 213.5 |
| 215.7 |
| 215.6 |
| 274.3 |
| 288.1 |
| 305.7 |
| 121.6 |
| 117.6 |
| 126.4 |
| 46.7 |
| 51.3 |
| 56.6 |
| 61.2 |
| 68.0 |
| 73.1 |
| 79.9 |
| 87.3 |
| 92.0 |
| 103.7 |
| 108.1 |
| 116.5 |
| 133.3 |
| 110.3 |
| 3.2 |
| 4.6 |
| 4.6 |
| 217.2 |
| 212.5 |
| 208.8 |
| 163.5 |
| 164.8 |
| 161.8 |
| 156.3 |
| 158.0 |
| 154.3 |
| 153.1 |
| 119.3 |
| 124.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.7 |
| 75.0 |
| 78.4 |
| 90.2 |
| 127.3 |
| 117.7 |
| 120.9 |
| 116.7 |
| 110.8 |
| 110.2 |
| 109.0 |
| 134.7 |
| 146.2 |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 331.1 |
| 185.0 |
| 172.0 |
| 157.0 |
| 194.4 |
| 156.3 |
| 138.4 |
| 124.0 |
| 163.2 |
| 95.1 |
| 91.4 |
| 93.3 |
| 83.2 |
| 80.8 |
| 75.9 |
| 52.0 |
| 53.6 |
| 50.4 |
| 47.0 |
| 35.3 |
| 28.3 |
| 16.1 |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,546.3 |
| 6,358.0 |
| 6,619.0 |
| 6,314.3 |
| 6,028.2 |
| 5,966.1 |
| 5,836.2 |
| 5,369.2 |
| 4,948.8 |
| 4,879.6 |
| 4,815.1 |
| 4,366.2 |
| 4,243.1 |
| 4,387.2 |
| 3,655.2 |
| 3,456.0 |
| 3,737.8 |
| 3,682.6 |
| 3,696.4 |
| 3,219.6 |
| 3,149.2 |
| 3,089.1 |
| 2,979.1 |
| 2,538.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 910.9 |
| 951.6 |
| 824.5 |
| 928.0 |
| 991.5 |
| 1,063.1 |
| 928.1 |
| 777.8 |
| 841.8 |
| 901.8 |
| 826.1 |
| 843.3 |
| 818.4 |
| 559.0 |
| 450.6 |
| 777.2 |
| 1,118.8 |
| 822.1 |
| 619.4 |
| 903.1 |
| 1,073.4 |
| 821.4 |
| 604.4 |
| 38.9 |
| 34.5 |
| 32.0 |
| 31.4 |
| 31.6 |
| 30.5 |
| 29.1 |
| 27.6 |
| 25.2 |
| 24.1 |
| 22.3 |
| 21.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,026.2 |
| 1,499.9 |
| 1,242.3 |
| 1,204.1 |
| 1,219.6 |
| 1,148.6 |
| 1,136.6 |
| 1,169.9 |
| 1,147.9 |
| 1,251.2 |
| 1,038.7 |
| 1,035.7 |
| 1,206.3 |
| 853.5 |
| 906.9 |
| 914.7 |
| 907.3 |
| 952.6 |
| 809.7 |
| 750.9 |
| 736.2 |
| 753.1 |
| 619.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,286.7 |
| 2,105.0 |
| 2,072.3 |
| 2,566.9 |
| 2,165.3 |
| 2,234.7 |
| 2,341.8 |
| 2,325.8 |
| 2,148.7 |
| 2,038.5 |
| 2,096.3 |
| 2,290.2 |
| 1,942.0 |
| 1,951.8 |
| 2,099.4 |
| 1,489.8 |
| 1,391.2 |
| 1,726.9 |
| 2,072.1 |
| 1,850.5 |
| 1,466.1 |
| 1,685.9 |
| 1,863.8 |
| 1,719.2 |
| 1,261.6 |
| 341.2 |
| 211.3 |
| 209.6 |
| 207.4 |
| 157.0 |
| 159.7 |
| 156.8 |
| 150.8 |
| 153.5 |
| 152.1 |
| 151.4 |
| 118.8 |
| 125.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.9 |
| 68.2 |
| 51.5 |
| 51.3 |
| 37.3 |
| 31.8 |
| 32.9 |
| 32.9 |
| 28.3 |
| 33.0 |
| 25.4 |
| 22.1 |
| 21.1 |
| 69.1 |
| 15.4 |
| 15.9 |
| 355.6 |
| 44.5 |
| 167.1 |
| 231.5 |
| 10.4 |
| 11.3 |
| 54.7 |
| 153.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 212.1 |
| 228.0 |
| 211.1 |
| 197.7 |
| 154.5 |
| 171.7 |
| 122.9 |
| 82.1 |
| 86.2 |
| 196.9 |
| 199.0 |
| 190.7 |
| 229.6 |
| 191.2 |
| 205.6 |
| 191.5 |
| 158.3 |
| 151.3 |
| 154.0 |
| 209.4 |
| 197.2 |
| 134.2 |
| 110.7 |
| 85.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,736.6 |
| 2,692.2 |
| 3,149.4 |
| 2,682.9 |
| 2,696.3 |
| 2,810.8 |
| 2,934.9 |
| 2,718.2 |
| 2,409.6 |
| 2,477.6 |
| 2,633.3 |
| 2,279.9 |
| 2,202.5 |
| 2,359.7 |
| 1,710.8 |
| 1,603.8 |
| 2,248.9 |
| 2,281.8 |
| 2,223.9 |
| 2,119.8 |
| 2,145.4 |
| 2,268.2 |
| 2,396.3 |
| 2,005.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,178.0 |
| 2,033.5 |
| 2,023.2 |
| 1,871.0 |
| 1,652.2 |
| 1,469.9 |
| 1,370.6 |
| 1,282.1 |
| 1,159.4 |
| 995.7 |
| 923.9 |
| 877.6 |
| 820.8 |
| 640.8 |
| 615.5 |
| 73.5 |
| (17.3) |
| (42.5) |
| (39.6) |
| (99.7) |
| (199.0) |
| (169.1) |
| (205.6) |
| (120.5) |
| (57.3) |
| (34.6) |
| (19.7) |
| (2.8) |
| (8.7) |
| (5.6) |
| (34.8) |
| (52.1) |
| (58.4) |
| (38.5) |
| (54.5) |
| (44.0) |
| (37.2) |
| (51.0) |
| (37.2) |
| (41.0) |
| (15.7) |
| (31.1) |
| (28.5) |
| (37.6) |
| (47.1) |
| (48.2) |
| (42.9) |
| (41.3) |
| 1,020.6 |
| 820.6 |
| 820.6 |
| 820.6 |
| 820.6 |
| 820.6 |
| 820.6 |
| 820.6 |
| 820.6 |
| 820.6 |
| 820.6 |
| 720.6 |
| 611.7 |
| 611.7 |
| 458.2 |
| 413.5 |
| 303.4 |
| 303.4 |
| 303.4 |
| 303.4 |
| 303.4 |
| 303.4 |
| - |
| 12.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,809.7 |
| 3,665.7 |
| 3,469.7 |
| 3,618.9 |
| 3,331.9 |
| 3,155.3 |
| 2,901.3 |
| 2,651.0 |
| 2,539.2 |
| 2,402.0 |
| 2,181.8 |
| 2,086.3 |
| 2,040.6 |
| 2,027.5 |
| 1,944.4 |
| 1,852.2 |
| 1,489.0 |
| 1,400.8 |
| 1,472.4 |
| 1,099.8 |
| 1,003.7 |
| 820.9 |
| 582.8 |
| 533.5 |
| 3,469.7 |
| 3,631.4 |
| 3,331.9 |
| 3,155.3 |
| 2,901.3 |
| 2,651.0 |
| 2,539.2 |
| 2,402.0 |
| (54.5) |
| (44.0) |
| (37.2) |
| (51.0) |
| (37.2) |
| (41.0) |
| (15.7) |
| (31.1) |
| (28.5) |
| (37.6) |
| (47.1) |
| (48.2) |
| (42.9) |
| (41.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,600.6) |
| (1,025.3) |
| (1,097.0) |
| (1,416.3) |
| (1,307.9) |
| (1,210.8) |
| (1,068.2) |
| (1,140.4) |
| (1,185.1) |
| (663.0) |
| (684.4) |
| 1,632.7 |
| 1,676.6 |
| 1,848.3 |
| 1,985.8 |
| 1,818.2 |
| 1,606.3 |
| 1,538.2 |
| 1,454.8 |
| 1,338.7 |
| 1,098.1 |
| 879.1 |
| 876.0 |
| 875.4 |
| 701.9 |
| 683.1 |
| 682.2 |
| 375.6 |
| 605.0 |
| 647.1 |
| 509.4 |
| 587.4 |
| 651.5 |
| 716.0 |
| 3,469.7 |
| 3,618.9 |
| 3,331.9 |
| 3,155.3 |
| 2,901.3 |
| 2,651.0 |
| 2,539.2 |
| 2,402.0 |
| 2,181.8 |
| 2,086.3 |
| 2,040.6 |
| 2,027.5 |
| 1,944.4 |
| 1,852.2 |
| 1,489.0 |
| 1,400.8 |
| 1,472.4 |
| 1,099.8 |
| 1,003.7 |
| 820.9 |
| 582.8 |
| 533.5 |
| 2,711.4 |
| 2,519.0 |
| 2,667.6 |
| 2,675.0 |
| 2,503.1 |
| 2,253.9 |
| 2,214.5 |
| 2,101.5 |
| 1,953.6 |
| 1,736.8 |
| 1,626.9 |
| 1,585.7 |
| 1,564.5 |
| 1,467.3 |
| 1,372.9 |
| 985.8 |
| 903.0 |
| 974.6 |
| 596.8 |
| 534.4 |
| 604.2 |
| 362.5 |
| 313.3 |