| (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 | 119.0 | 137.8 | 112.9 | 137.6 | 126.8 | 126.0 | 106.1 | 128.8 | 112.1 | 119.4 | 80.8 | 79.5 | 110.0 | 102.8 | 74.6 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 137.8 | 126.0 | 119.4 | 102.8 | 115.3 | 1,224.5 | 61.3 | 105.2 | 74.4 | 33.7 | 61.2 | 32.1 | 17.2 | 23.5 | 41.2 | 29.5 | 9.2 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 137.8 | 126.0 | 119.4 | 102.8 | 115.3 | 1,224.5 | 61.3 | 105.2 | 74.4 | 33.7 | 61.2 | 32.1 | 17.2 | 23.5 | 41.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 2,602.4 | 2,177.8 | 2,238.3 | 2,017.7 | 1,746.6 | 1,728.9 | 1,560.8 | 1,509.9 | 1,500.9 | 1,439.6 | 1,302.4 | 1,282.7 | 1,117.0 | 1,067.2 | 969.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | 6,530.6 | 6,212.0 | 5,691.9 | 5,368.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 750.1 | 632.0 | 614.0 | 636.6 | 658.9 | 570.5 | 447.0 | 445.7 | 442.0 | 439.7 | 366.2 | 336.4 | 276.9 | 247.0 | 228.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 4,004.4 | 4,464.5 | 4,785.8 | 4,726.5 | 4,141.9 | 3,524.3 | 3,896.6 | 3,935.2 | 3,494.4 | 4,030.2 | 3,368.6 | 3,210.2 | 3,209.8 | 3,727.4 | 3,651.4 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 4,752.6 | 4,504.5 | 4,912.5 | 4,808.0 | 4,190.3 | 3,856.3 | 3,984.1 | 3,998.6 | 4,040.0 | 4,136.1 | 3,431.4 | 3,278.5 | 3,309.1 | 3,730.0 | 3,653.9 | 3,915.6 | |||
| 132.7 |
| 106.0 |
| 115.3 |
| 189.7 |
| 199.0 |
| 764.5 |
| 1,224.5 |
| 1,101.2 |
| 539.6 |
| 54.6 |
| 61.3 |
| 58.9 |
| 61.3 |
| 62.7 |
| 105.2 |
| 83.7 |
| 76.9 |
| 73.1 |
| 74.4 |
| 65.4 |
| 66.4 |
| 63.0 |
| 33.7 |
| 61.7 |
| 56.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 119.0 | 137.8 | 112.9 | 137.6 | 126.8 | 126.0 | 106.1 | 128.8 | 112.1 | 119.4 | 80.8 | 79.5 | 110.0 | 102.8 | 74.6 | 132.7 | 106.0 | 115.3 | 189.7 | 199.0 | 764.5 | 1,224.5 | 1,101.2 | 539.6 | 54.6 | 61.3 | 58.9 | 61.3 | 62.7 | 105.2 | 83.7 | 76.9 | 73.1 | 74.4 | 65.4 | 66.4 | 63.0 | 33.7 | 61.7 | 56.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,745.1 | 2,602.4 | 2,585.3 | 2,302.2 | 2,411.5 | 2,177.8 | 2,214.3 | 2,156.8 | 2,299.4 | 2,238.3 | 2,234.3 | 2,103.5 | 2,032.2 | 2,017.7 | 1,902.5 | 1,835.2 | 1,754.9 | 1,746.6 | 1,764.2 | 1,787.9 | 1,668.7 | 1,728.9 | 1,540.7 | 1,438.7 | 1,486.8 | 1,560.8 | 1,544.1 | 1,601.4 | 1,602.4 | 1,509.9 | 1,543.3 | 1,557.3 | 1,569.8 | 1,500.9 | 1,452.0 | 1,457.0 | 1,447.8 | 1,439.6 | 1,315.8 | 1,344.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 406.2 | 435.6 | 333.1 | 327.4 | 317.1 | 291.6 | 261.5 | 236.3 | 243.4 | 236.7 | 223.3 | 226.4 | 200.7 | 198.3 | 261.7 | 258.8 | 232.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,499.7 | 3,407.9 | 3,258.0 | 2,990.0 | 3,077.4 | 2,816.3 | 2,802.0 | 2,740.7 | 2,870.9 | 2,811.4 | 2,753.0 | 2,624.7 | 2,559.1 | 2,537.3 | 2,456.6 | 2,436.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 13,609.8 | 13,489.8 | 13,449.4 | 13,237.6 | 12,905.4 | 12,643.3 | 12,448.2 | 12,239.8 | 11,955.1 | 11,777.0 | 11,610.2 | 11,441.6 | 11,251.3 | 11,085.9 | 11,103.6 | 11,057.9 | 10,929.3 | 10,770.7 | 10,515.8 | 10,361.7 | 10,119.0 | 9,885.9 | 9,652.8 | 9,398.9 | 9,232.9 | 9,106.4 | 8,967.3 | 8,859.1 | 8,733.4 | 8,563.5 | 8,459.7 | 8,281.3 | 8,144.6 | 7,921.1 | 7,769.1 | 7,604.6 | 7,470.4 | 7,314.4 | 6,928.4 | 6,722.2 |
| Accumulated Depreciation | 6,546.1 | 6,481.7 | 6,476.4 | 6,354.6 | 6,208.7 | 6,071.1 | 6,005.7 | 5,905.1 | 5,770.4 | 5,652.5 | 5,523.1 | 5,413.9 | 5,297.2 | 5,167.4 | 5,167.2 | 5,087.2 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 7,063.6 | 7,008.1 | 6,973.0 | 6,883.0 | 6,696.6 | 6,572.2 | 6,442.6 | 6,334.8 | 6,184.7 | 6,124.5 | 6,087.1 | 6,027.7 | 5,954.1 | 5,918.5 | 5,936.4 | 5,970.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,980.7 | 3,990.2 | 3,989.4 | 3,978.0 | 3,948.2 | 3,932.9 | 3,965.5 | 3,942.4 | 3,928.1 | 3,932.4 | 3,912.1 | 3,929.7 | 3,913.9 | 3,909.5 | 3,874.0 | 3,912.4 | 3,949.8 | 3,962.6 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 375.3 | 374.2 | 382.4 | 389.8 | 409.5 | 418.7 | 421.4 | 425.4 | 422.3 | 434.0 | 443.9 | 446.6 | 458.2 | 454.7 | 457.2 | 360.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 68.3 | 70.5 | 145.3 | 147.7 | 133.2 | 118.4 | 121.9 | 108.0 | 94.9 | 85.6 | 99.6 | 109.8 | 90.9 | 68.4 | 55.8 | 51.5 | 47.5 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 15,681.1 | 15,527.6 | 15,343.9 | 14,985.6 | 14,875.4 | 14,469.7 | 14,353.8 | 14,071.4 | 14,046.1 | 13,967.6 | 13,873.5 | 13,732.3 | 13,556.0 | 13,494.2 | 13,378.9 | 13,296.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 756.2 | 748.2 | 740.2 | 40.9 | 40.4 | 40.1 | 38.4 | 127.5 | 127.5 | 126.7 | 126.6 | 111.4 | 96.2 | 81.4 | 66.3 | 66.2 | 48.5 | 48.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 72.9 | 73.2 | 73.3 | 73.2 | 75.9 | 74.6 | 72.8 | 72.0 | 71.0 | 71.6 | 72.7 | 73.6 | 73.2 | 67.8 | 70.1 | 63.6 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,244.1 | 3,239.6 | 3,159.2 | 2,317.1 | 2,330.3 | 2,210.4 | 2,011.2 | 2,149.2 | 2,075.3 | 2,013.3 | 1,989.8 | 2,035.3 | 1,863.4 | 1,914.4 | 1,939.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,952.1 | 4,004.4 | 3,950.9 | 4,542.0 | 4,609.3 | 4,464.5 | 4,618.1 | 4,416.7 | 4,734.3 | 4,785.8 | 4,796.1 | 4,605.1 | 4,707.3 | 4,726.5 | 4,638.4 | 4,599.2 | 4,250.7 | 4,141.9 | 3,709.3 | 3,486.2 | 3,505.8 | 3,524.3 | 3,514.7 | 3,449.9 | 3,735.8 | 3,896.6 | 3,870.3 | 4,057.1 | 3,821.9 | 3,935.2 | 3,683.9 | 3,864.2 | 3,795.1 | 3,494.4 | 3,927.4 | 3,988.9 | 3,772.5 | 4,030.2 | 3,542.9 | 3,499.4 |
| Operating Lease Liabilities Non-Current | 344.6 | 340.7 | 346.5 | 351.9 | 368.5 | 376.2 | 377.6 | 379.6 | 374.4 | 382.6 | 388.6 | 387.7 | 396.5 | 395.5 | 392.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3.2 | 5.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 532.7 | 527.8 | 589.9 | 629.5 | 681.7 | 655.8 | 660.2 | 569.7 | 551.3 | 584.0 | 587.8 | 571.2 | 532.1 | 487.7 | 500.1 | 496.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 8,150.0 | 8,188.8 | 8,113.4 | 7,900.1 | 8,003.0 | 7,720.2 | 7,672.8 | 7,520.6 | 7,740.3 | 7,770.9 | 7,767.0 | 7,603.6 | 7,503.5 | 7,528.8 | 7,474.8 | 7,392.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 66.2 | 63.0 | 60.8 | 55.5 | 86.8 | 83.3 | 75.4 | 65.4 | 49.1 | 47.7 | 41.6 | 41.6 | 40.3 | 44.8 | 48.7 | 89.3 | 94.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 7,464.9 | 7,275.8 | 7,169.7 | 7,030.0 | 6,785.6 | 6,666.2 | 6,605.7 | 6,485.4 | 6,256.7 | 6,149.0 | 6,064.9 | 6,087.2 | 6,012.1 | 5,920.6 | 5,855.4 | 5,814.7 | ||||||||||||||||||||||||
| Total Equity | 7,531.1 | 7,338.8 | 7,230.5 | 7,085.5 | 6,872.4 | 6,749.5 | 6,681.1 | 6,550.8 | 6,305.8 | 6,196.7 | 6,106.5 | 6,128.8 | 6,052.4 | 5,965.4 | 5,904.1 | 5,903.9 | 5,962.6 | 6,193.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,708.4 | 4,752.6 | 4,691.1 | 4,582.9 | 4,649.7 | 4,504.5 | 4,656.4 | 4,544.2 | 4,861.8 | 4,912.5 | 4,922.6 | 4,716.4 | 4,803.6 | 4,808.0 | 4,704.7 | 4,665.4 | 4,299.2 | 4,190.3 | 3,754.3 | 3,593.6 | 3,613.1 | 3,856.3 | 3,609.2 | 3,532.0 | 3,805.3 | 3,984.1 | 3,948.4 | 4,149.0 | 3,893.9 | 3,998.6 | 4,026.3 | 3,990.5 | 3,921.3 | 4,040.0 | 4,040.2 | 4,115.0 | 3,898.6 | 4,136.1 | 3,634.2 | 3,594.2 |
| Net debt | 4,589.3 | 4,614.8 | 4,578.2 | 4,445.3 | 4,522.9 | 4,378.6 | 4,550.3 | 4,415.5 | 4,749.7 | 4,793.0 | 4,841.9 | 4,637.0 | 4,693.6 | 4,705.2 | 4,630.1 | 4,532.8 | 4,193.2 | 4,075.0 | ||||||||||||||||||||||
| Working Capital | 255.6 | 168.3 | 98.8 | 672.9 | 747.1 | 605.9 | 790.8 | 591.5 | 795.6 | 798.0 | 763.2 | 589.4 | 695.7 | 622.9 | 517.4 | 444.5 | 155.7 | 279.4 | ||||||||||||||||||||||
| Book Value | 7,464.9 | 7,275.8 | 7,169.7 | 7,030.0 | 6,785.6 | 6,666.2 | 6,605.7 | 6,485.4 | 6,256.7 | 6,149.0 | 6,064.9 | 6,087.2 | 6,012.1 | 5,920.6 | 5,855.4 | 5,814.7 | 5,867.9 | 6,089.7 | ||||||||||||||||||||||
| Tangible Book Value | 3,484.2 | 3,285.6 | 3,180.3 | 3,052.1 | 2,837.4 | 2,733.3 | 2,640.2 | 2,543.0 | 2,328.6 | 2,216.6 | 2,152.8 | 2,157.5 | 2,098.2 | 2,011.1 | 1,981.3 | 1,902.3 | 1,918.1 | |||||||||||||||||||||||
| 5.5 |
| 16.4 |
| - |
| - |
| - |
| 29.5 |
| 9.2 |
| 5.5 |
| 16.4 |
| 837.8 |
| 602.6 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 435.6 | 291.6 | 236.7 | 198.3 | 194.8 | 138.0 | 133.9 | 174.5 | 86.5 | 82.7 | 103.5 | 77.7 | 76.4 | 87.9 | 99.9 | 130.1 | 27.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 25.4 | 48.9 | 118.6 | 21.6 | - | - |
| Total Current Assets | 3,407.9 | 2,816.3 | 2,811.4 | 2,537.3 | 2,263.6 | 3,281.9 | 1,915.9 | 1,937.8 | 1,798.0 | 1,681.4 | 1,718.3 | 1,615.1 | 1,432.3 | 1,407.5 | 1,364.9 | 1,331.1 | 796.2 | - | - |
| 5,106.2 |
| 4,854.0 |
| 3,371.0 |
| - |
| - |
| Accumulated Depreciation | 6,481.7 | 6,071.1 | 5,652.5 | 5,167.4 | 4,896.4 | 4,512.8 | 4,089.7 | 3,715.5 | 3,349.3 | 2,983.5 | 2,694.6 | 2,532.3 | 2,249.7 | 1,986.1 | 1,818.2 | 1,601.0 | 1,423.6 | - | - |
| Property,Plant & Equipment Net | 7,008.1 | 6,572.2 | 6,124.5 | 5,918.5 | 5,874.3 | 5,373.1 | 5,016.7 | 4,847.9 | 4,571.8 | 4,331.0 | 3,836.0 | 3,679.7 | 3,442.2 | 3,382.2 | 3,288.0 | 3,253.0 | 2,315.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,990.2 | 3,932.9 | 3,932.4 | 3,909.5 | 3,962.6 | 3,882.7 | 3,869.8 | 3,844.6 | 3,825.2 | 3,784.1 | 3,596.1 | 3,291.2 | 3,049.0 | 3,036.8 | 2,627.6 | 2,589.9 | 732.7 | - | - |
| Intangible Assets | 75.9 | 76.3 | 77.0 | 78.1 | 81.0 | 82.6 | 83.7 | 173.0 | 220.0 | 228.0 | 219.0 | 98.0 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 374.2 | 418.7 | 434.0 | 454.7 | 367.5 | 336.5 | 326.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 70.5 | 118.4 | 85.6 | 68.4 | 45.7 | 22.7 | 16.2 | - | - | - | 92.4 | 85.8 | 103.2 | 142.1 | 135.2 | 128.3 | - | - | - |
| Other Non-Current Assets | 5,111.6 | 5,081.2 | 5,031.7 | 5,038.4 | 4,955.7 | 4,821.9 | 4,735.6 | 4,479.7 | 4,392.0 | 4,305.5 | 4,061.2 | 3,679.6 | 3,437.2 | 3,411.1 | 3,012.4 | 245.3 | 111.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,012.4 | 2,943.9 | 853.0 | - | - |
| Total Assets | 15,527.6 | 14,469.7 | 13,967.6 | 13,494.2 | 13,093.5 | 13,476.9 | 11,668.3 | 11,265.5 | 10,761.8 | 10,317.8 | 9,615.4 | 8,951.3 | 8,311.7 | 8,200.8 | 7,665.2 | 7,527.9 | 3,964.5 | - | - |
| 252.5 |
| 195.0 |
| - |
| - |
| Short Term Debt | 748.2 | 40.1 | 126.7 | 81.4 | 48.4 | 332.0 | 87.6 | 63.4 | 545.6 | 105.9 | 62.7 | 68.3 | 99.3 | 2.6 | 2.5 | 3.4 | 2.6 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 73.2 | 74.6 | 71.6 | 67.8 | 64.5 | 59.8 | 56.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 681.6 | 622.6 | 549.5 | 470.9 | 466.4 | 410.2 | 380.1 | 343.4 | 304.7 | 275.3 | 245.1 | 323.4 | 278.2 | 259.6 | 233.6 | 249.4 | 157.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 268.1 | 196.7 | - | - |
| Total Current Liabilities | 3,239.6 | 2,210.4 | 2,013.3 | 1,914.4 | 1,984.1 | 2,481.0 | 1,563.4 | 1,448.7 | 1,848.0 | 1,317.4 | 1,100.4 | 1,182.8 | 1,059.9 | 894.1 | 836.9 | 826.3 | 582.8 | - | - |
| 3,912.1 |
| 956.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 340.7 | 376.2 | 382.6 | 395.5 | 304.6 | 278.3 | 270.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5.6 | 0.0 | - | - | 0.0 | 5.6 | 25.1 | 49.7 | 55.0 | 88.1 | 180.8 | 167.6 | 239.1 | 325.8 | 344.8 | 301.6 | 60.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | 3.8 | - | 1.3 | 11.3 | 10.6 | 0.0 | (10.5) | 20.5 | 20.1 | - | - | - |
| Other Non-Current Liabilities | 527.8 | 655.8 | 584.0 | 487.7 | 464.8 | 458.5 | 329.9 | 361.8 | 306.3 | 275.2 | 278.8 | 268.6 | 284.6 | 395.4 | 401.9 | 380.6 | 375.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 8,188.8 | 7,720.2 | 7,770.9 | 7,528.8 | 6,900.5 | 7,074.9 | 6,089.4 | 5,799.7 | 5,710.4 | 5,720.2 | 5,306.3 | 5,160.2 | 5,011.5 | 5,434.9 | 5,318.1 | 5,504.2 | 2,172.1 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 7,992.8 | 7,372.1 | 6,798.9 | 6,533.7 | 6,604.1 | 6,747.7 | 5,933.5 | 5,793.3 | 5,353.2 | 4,891.3 | 4,566.5 | 4,015.4 | 3,499.3 | 2,962.4 | 2,494.1 | 2,126.0 | 1,880.0 | - | - |
| Accumulated Other Comprehensive Income | 47.8 | 7.2 | 9.3 | (9.7) | 30.3 | 48.1 | 31.9 | 4.2 | 7.2 | (25.4) | (23.1) | (25.2) | (24.8) | (44.2) | (51.2) | (20.1) | (21.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 63.0 | 83.3 | 47.7 | 44.8 | 103.4 | 84.8 | 74.8 | 76.5 | 61.9 | 64.4 | 59.5 | 55.1 | 50.3 | 52.6 | 50.8 | 45.0 | 41.3 | - | - |
| Total Stockholders Equity | 7,275.8 | 6,666.2 | 6,149.0 | 5,920.6 | 6,089.7 | 6,317.1 | 5,504.1 | 5,389.3 | 4,989.5 | 4,533.2 | 4,249.6 | 3,735.9 | 3,250.0 | 2,713.3 | 2,296.4 | 1,978.8 | 1,751.1 | 1,584.5 | 1,550.7 |
| Total Equity | 7,338.8 | 6,749.5 | 6,196.7 | 5,965.4 | 6,193.1 | 6,402.0 | 5,578.9 | 5,465.8 | 5,051.4 | 4,597.6 | 4,309.2 | 3,791.1 | 3,300.2 | 2,765.9 | 2,347.1 | 2,023.8 | 1,792.4 | 1,584.5 | 1,550.7 |
| 959.0 |
| - |
| - |
| Net debt | 4,614.8 | 4,378.6 | 4,793.0 | 4,705.2 | 4,075.0 | 2,631.8 | 3,922.9 | 3,893.4 | 3,965.6 | 4,102.4 | 3,370.1 | 3,246.5 | 3,291.8 | 3,706.5 | 3,612.7 | 3,886.1 | 949.8 | - | - |
| Working Capital | 168.3 | 605.9 | 798.0 | 622.9 | 279.4 | 800.8 | 352.5 | 489.1 | (50.0) | 364.0 | 617.9 | 432.3 | 372.4 | 513.4 | 528.0 | 504.8 | 213.4 | - | - |
| Book Value | 7,275.8 | 6,666.2 | 6,149.0 | 5,920.6 | 6,089.7 | 6,317.1 | 5,504.1 | 5,389.3 | 4,989.5 | 4,533.2 | 4,249.6 | 3,735.9 | 3,250.0 | 2,713.3 | 2,296.4 | 1,978.8 | 1,751.1 | 1,584.5 | 1,550.7 |
| Tangible Book Value | 3,209.7 | 2,657.1 | 2,139.6 | 1,933.0 | 2,046.0 | 2,351.8 | 1,550.7 | 1,371.7 | 944.4 | 521.1 | 434.5 | 346.7 | 201.0 | (323.4) | (331.3) | (611.1) | 1,018.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 194.8 |
| 186.5 |
| 183.2 |
| 157.1 |
| 138.0 |
| 143.1 |
| 150.8 |
| 130.3 |
| 133.9 |
| 171.4 |
| 148.8 |
| 145.4 |
| 174.5 |
| 169.7 |
| 105.5 |
| 104.6 |
| 86.5 |
| 101.9 |
| 109.0 |
| 94.8 |
| 82.7 |
| 88.7 |
| 85.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,301.9 |
| 2,263.6 |
| 2,343.3 |
| 2,365.3 |
| 2,784.2 |
| 3,281.9 |
| 2,961.2 |
| 2,296.8 |
| 1,834.3 |
| 1,915.9 |
| 1,930.6 |
| 1,965.0 |
| 1,960.4 |
| 1,937.8 |
| 1,941.3 |
| 1,880.5 |
| 1,884.7 |
| 1,798.0 |
| 1,755.2 |
| 1,763.2 |
| 1,732.1 |
| 1,681.4 |
| 1,587.9 |
| 1,606.8 |
| 5,010.8 |
| 4,896.4 |
| 4,828.1 |
| 4,731.8 |
| 4,623.4 |
| 4,512.8 |
| 4,403.9 |
| 4,294.3 |
| 4,190.7 |
| 4,089.7 |
| 4,008.9 |
| 3,914.4 |
| 3,818.5 |
| 3,715.5 |
| 3,623.0 |
| 3,528.2 |
| 3,444.0 |
| 3,349.3 |
| 3,252.9 |
| 3,162.8 |
| 3,073.9 |
| 2,983.5 |
| 2,900.3 |
| 2,819.8 |
| 5,918.5 |
| 5,874.3 |
| 5,687.7 |
| 5,629.9 |
| 5,495.6 |
| 5,373.1 |
| 5,248.8 |
| 5,104.5 |
| 5,042.3 |
| 5,016.7 |
| 4,958.4 |
| 4,944.7 |
| 4,914.8 |
| 4,847.9 |
| 4,836.6 |
| 4,753.1 |
| 4,700.6 |
| 4,571.8 |
| 4,516.1 |
| 4,441.9 |
| 4,396.5 |
| 4,331.0 |
| 4,028.2 |
| 3,902.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,889.0 |
| 3,903.3 |
| 3,887.0 |
| 3,882.7 |
| 3,854.3 |
| 3,836.0 |
| 3,836.6 |
| 3,869.8 |
| 3,827.9 |
| 3,843.4 |
| 3,856.7 |
| 3,844.6 |
| 3,852.9 |
| 3,815.2 |
| 3,843.1 |
| 3,825.2 |
| 3,821.6 |
| 3,803.4 |
| 3,787.5 |
| 3,784.1 |
| 3,615.1 |
| 3,585.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 368.9 |
| 367.5 |
| 309.4 |
| 317.2 |
| 326.7 |
| 336.5 |
| 330.2 |
| 335.4 |
| 341.3 |
| 326.5 |
| 329.3 |
| 332.1 |
| 342.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.7 |
| 48.6 |
| 34.9 |
| 23.5 |
| 22.7 |
| 19.9 |
| 20.2 |
| - |
| 16.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,144.4 |
| 13,093.5 |
| 12,846.9 |
| 12,812.6 |
| 13,096.3 |
| 13,476.9 |
| 12,975.8 |
| 12,148.5 |
| 11,620.4 |
| 11,668.3 |
| 11,594.4 |
| 11,752.7 |
| 11,721.3 |
| 11,265.5 |
| 11,273.6 |
| 11,069.4 |
| 11,023.5 |
| 10,761.8 |
| 10,639.4 |
| 10,552.5 |
| 10,448.3 |
| 10,317.8 |
| 9,673.6 |
| 9,540.9 |
| 45.0 |
| 107.4 |
| 107.3 |
| 332.0 |
| 94.5 |
| 82.1 |
| 69.5 |
| 87.6 |
| 78.1 |
| 91.8 |
| 72.0 |
| 63.4 |
| 342.4 |
| 126.3 |
| 126.2 |
| 545.6 |
| 112.8 |
| 126.1 |
| 126.1 |
| 105.9 |
| 91.2 |
| 94.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.6 |
| 64.5 |
| 60.9 |
| 60.6 |
| 60.8 |
| 59.8 |
| 57.2 |
| 56.6 |
| 57.8 |
| 56.4 |
| 55.1 |
| 56.4 |
| 56.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,991.7 |
| 2,146.2 |
| 1,984.1 |
| 1,968.8 |
| 1,968.8 |
| 2,239.4 |
| 2,481.0 |
| 2,634.2 |
| 2,259.2 |
| 1,690.0 |
| 1,563.4 |
| 1,621.8 |
| 1,544.3 |
| 1,656.8 |
| 1,448.7 |
| 1,778.3 |
| 1,447.5 |
| 1,579.6 |
| 1,848.0 |
| 1,397.5 |
| 1,322.2 |
| 1,517.4 |
| 1,317.4 |
| 1,279.5 |
| 1,268.0 |
| 300.2 |
| 305.6 |
| 304.6 |
| 250.8 |
| 258.8 |
| 267.7 |
| 278.3 |
| 274.2 |
| 279.7 |
| 284.0 |
| 270.1 |
| 274.2 |
| 275.7 |
| 286.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.7 |
| 5.6 |
| 24.9 |
| 19.2 |
| 34.0 |
| 25.1 |
| 21.2 |
| 37.9 |
| 36.0 |
| 49.7 |
| 46.8 |
| 49.6 |
| 44.9 |
| 55.0 |
| 79.0 |
| 73.8 |
| 75.5 |
| 88.1 |
| 82.7 |
| 90.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 475.0 |
| 464.8 |
| 545.3 |
| 522.0 |
| 476.4 |
| 458.5 |
| 488.5 |
| 374.6 |
| 387.7 |
| 329.9 |
| 338.9 |
| 369.2 |
| 364.3 |
| 361.8 |
| 319.1 |
| 311.5 |
| 311.9 |
| 306.3 |
| 298.3 |
| 282.7 |
| 272.7 |
| 275.2 |
| 296.2 |
| 306.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,181.9 |
| 6,900.5 |
| 6,479.1 |
| 6,240.6 |
| 6,494.5 |
| 7,074.9 |
| 6,940.7 |
| 6,386.9 |
| 6,135.4 |
| 6,089.4 |
| 6,130.5 |
| 6,288.2 |
| 6,169.0 |
| 5,799.7 |
| 5,834.5 |
| 5,679.2 |
| 5,737.5 |
| 5,710.4 |
| 5,709.2 |
| 5,674.7 |
| 5,646.9 |
| 5,720.2 |
| 5,210.5 |
| 5,173.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.4 |
| 93.8 |
| 92.0 |
| 88.0 |
| 84.8 |
| 72.3 |
| 72.9 |
| 71.8 |
| 74.8 |
| 74.7 |
| 71.4 |
| 69.9 |
| 76.5 |
| 75.4 |
| 72.6 |
| 70.4 |
| 61.9 |
| 65.0 |
| 65.0 |
| 65.4 |
| 64.4 |
| 68.4 |
| 64.9 |
| 5,867.9 |
| 6,089.7 |
| 6,274.0 |
| 6,480.1 |
| 6,513.9 |
| 6,317.1 |
| 5,962.8 |
| 5,688.6 |
| 5,413.2 |
| 5,504.1 |
| 5,389.2 |
| 5,393.1 |
| 5,482.4 |
| 5,389.3 |
| 5,363.7 |
| 5,317.6 |
| 5,215.6 |
| 4,989.5 |
| 4,865.2 |
| 4,812.9 |
| 4,736.0 |
| 4,533.2 |
| 4,394.7 |
| 4,303.0 |
| 6,367.8 |
| 6,572.1 |
| 6,601.8 |
| 6,402.0 |
| 6,035.1 |
| 5,761.6 |
| 5,485.0 |
| 5,578.9 |
| 5,463.9 |
| 5,464.5 |
| 5,552.3 |
| 5,465.8 |
| 5,439.1 |
| 5,390.2 |
| 5,286.0 |
| 5,051.4 |
| 4,930.2 |
| 4,877.8 |
| 4,801.3 |
| 4,597.6 |
| 4,463.1 |
| 4,367.9 |
| 3,564.5 |
| 3,394.6 |
| 2,848.6 |
| 2,631.8 |
| 2,507.9 |
| 2,992.4 |
| 3,750.7 |
| 3,922.9 |
| 3,889.5 |
| 4,087.7 |
| 3,831.2 |
| 3,893.4 |
| 3,942.6 |
| 3,913.6 |
| 3,848.3 |
| 3,965.6 |
| 3,974.7 |
| 4,048.6 |
| 3,835.6 |
| 4,102.4 |
| 3,572.4 |
| 3,537.9 |
| 374.5 |
| 396.5 |
| 544.8 |
| 800.8 |
| 326.9 |
| 37.6 |
| 144.4 |
| 352.5 |
| 308.9 |
| 420.8 |
| 303.7 |
| 489.1 |
| 163.0 |
| 433.0 |
| 305.1 |
| (50.0) |
| 357.7 |
| 440.9 |
| 214.6 |
| 364.0 |
| 308.4 |
| 338.7 |
| 6,274.0 |
| 6,480.1 |
| 6,513.9 |
| 6,317.1 |
| 5,962.8 |
| 5,688.6 |
| 5,413.2 |
| 5,504.1 |
| 5,389.2 |
| 5,393.1 |
| 5,482.4 |
| 5,389.3 |
| 5,363.7 |
| 5,317.6 |
| 5,215.6 |
| 4,989.5 |
| 4,865.2 |
| 4,812.9 |
| 4,736.0 |
| 4,533.2 |
| 4,394.7 |
| 4,303.0 |
| 2,127.0 |
| 2,385.0 |
| 2,576.8 |
| 2,626.9 |
| 2,434.4 |
| 2,108.5 |
| 1,852.6 |
| 1,576.6 |
| 1,634.3 |
| 1,561.3 |
| 1,549.7 |
| 1,625.8 |
| 1,544.6 |
| 1,510.9 |
| 1,502.4 |
| 1,372.5 |
| 1,164.4 |
| 1,043.6 |
| 1,009.5 |
| 948.4 |
| 749.1 |
| 779.6 |
| 717.1 |