| (in millions of USD) | 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 | 2,178.2 | 291.2 | 302.7 | 112.5 | 111.9 | 218.8 | 184.6 | 139.5 | 142.3 | 135.1 | 138.3 | 39.3 | 165.8 | 89.8 | 191.6 | 55.0 | 71.5 | 33.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 3.8 | 3.4 | 3.6 | 3.8 | 3.9 | 4.9 | 5.1 | 5.7 | - | |
| Cash And Short Term Investments | 2,178.2 | 291.2 | 302.7 | 112.5 | 111.9 | 218.8 | 184.6 | 139.5 | 146.1 | 138.5 | 141.9 | 43.1 | 169.7 | 94.7 | 196.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 422.2 | 434.4 | 334.2 | 290.1 | 299.9 | 432.4 | 441.6 | 356.4 | 345.5 | 263.9 | 251.0 | 220.7 | 158.5 | 178.4 | 153.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 1,596.6 | 1,392.4 | 1,354.7 | 1,469.3 | 1,280.0 | 1,266.5 | 1,063.0 | 865.6 | 752.3 | 679.8 | 542.6 | 430.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 4,773.5 | 3,091.3 | 2,884.3 | 3,744.2 | 3,323.5 | 3,224.7 | 3,152.7 | 2,742.3 | 3,032.0 | 2,413.9 | 3,177.1 | 1,441.1 | 1,280.8 | 1,461.4 | - | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 6,282.4 | 3,605.5 | 2,898.8 | 5,137.1 | 4,294.8 | 3,739.0 | 3,652.1 | 3,415.1 | 3,756.4 | 2,520.7 | 4,051.9 | 1,777.1 | 1,285.2 | 1,656.7 | 5.6 | 437.7 | ||
| (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 | 524.5 | 2,178.2 | 2,107.9 | 628.7 | 1,112.1 | 291.2 | 458.0 | 632.1 | 352.4 | 302.7 | 416.8 | 308.7 | 231.9 | 112.5 | 276.8 | |||||||||||||||||||||||||
| - |
| 60.6 |
| 71.5 |
| 33.2 |
| 126.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 86.4 | 72.8 | 84.5 | 83.7 | 87.8 | 81.2 | 60.9 | 63.9 | 38.1 | 28.9 | 34.1 | 31.5 | 25.7 | 21.9 | 21.9 | 17.8 | - | - |
| Other Current Assets | 30.0 | 29.9 | 65.2 | 32.0 | 31.4 | 36.4 | 17.8 | 50.7 | 42.9 | 20.3 | 52.9 | 18.9 | 34.7 | 39.1 | 41.2 | 7.1 | 21.7 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 13.8 | 0.0 | - | - | - | - |
| Total Current Assets | 2,765.4 | 911.6 | 810.1 | 925.1 | 907.4 | 794.2 | 744.9 | 644.5 | 597.6 | 500.9 | 604.6 | 384.5 | 474.8 | 390.6 | 453.7 | 240.4 | - | - |
| 361.3 |
| 318.5 |
| - |
| - |
| Accumulated Depreciation | - | - | 991.7 | 850.9 | 823.3 | 837.0 | 731.9 | 710.6 | 584.7 | 485.3 | 402.0 | 377.6 | 309.2 | 276.0 | 241.9 | 225.1 | - | - |
| Property,Plant & Equipment Net | - | - | 604.9 | 541.5 | 531.4 | 632.3 | 548.1 | 555.9 | 478.3 | 380.3 | 350.3 | 302.3 | 233.4 | 154.1 | 119.4 | 93.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 29.8 | 27.0 | 30.5 | 28.3 | 54.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,878.2 | 1,726.6 | 1,760.8 | 1,676.0 | 2,047.6 | 1,821.0 | 3,864.3 | 3,361.5 | 3,368.7 | 2,578.1 | 2,753.0 | 1,207.1 | 1,181.7 | 1,247.5 | 709.9 | 632.7 | 490.8 | - |
| Intangible Assets | 346.6 | 392.4 | 471.7 | 504.8 | 482.3 | 1,384.8 | 1,398.9 | 1,227.8 | 1,345.3 | 1,010.8 | 1,245.1 | 406.5 | 447.6 | 520.9 | 226.4 | 200.2 | - | - |
| Operating Lease Right Of Use Assets | 138.9 | 156.0 | 191.7 | 182.0 | 224.0 | 267.6 | 218.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 36.6 | 34.3 | 30.8 | 31.7 | 1.8 | 9.1 | 9.8 | 11.1 | 15.9 | 15.6 | 0.0 | - | - | 0.0 | 10.5 | 21.9 | - | - |
| Other Non-Current Assets | 447.0 | 437.9 | 496.1 | 371.4 | 409.4 | 365.7 | 159.8 | 99.5 | 214.5 | 145.5 | 25.9 | 26.4 | 20.0 | 47.3 | 21.2 | 26.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,195.5 | 4,264.7 | 4,366.1 | 6,961.1 | 7,808.1 | 7,561.8 | 7,055.2 | 5,900.3 | 6,020.3 | 4,631.2 | 5,593.7 | 2,345.3 | 2,504.5 | 2,360.3 | 1,541.1 | 1,217.1 | - | - |
| - |
| - |
| Short Term Debt | 1,508.9 | 514.2 | 14.5 | 1,392.9 | 971.3 | 514.3 | 499.4 | 672.8 | 724.4 | 106.8 | 874.8 | 336.1 | 4.4 | 195.3 | 5.6 | 437.7 | - | - |
| Deferred Revenue Current | 444.2 | 447.2 | 375.1 | 321.7 | 347.8 | 466.7 | 440.1 | 383.1 | 384.7 | 330.8 | 340.9 | 252.6 | 226.6 | 200.7 | 176.8 | 163.0 | - | - |
| Operating Lease Liabilities Current | 26.3 | 26.0 | 33.1 | 29.5 | 31.7 | 38.7 | 40.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 144.0 | 143.6 | 149.4 | 117.4 | 142.5 | 158.7 | 147.4 | 131.1 | 115.3 | 88.6 | 90.2 | 87.7 | 79.4 | 79.0 | 66.4 | 60.0 | - | - |
| Other Current Liabilities | 73.2 | 72.9 | 158.4 | 128.7 | 92.2 | 99.3 | 80.0 | 74.7 | 68.9 | 74.3 | 93.3 | 87.4 | 81.0 | 79.7 | 65.7 | 51.8 | - | - |
| Total Current Liabilities | 2,300.3 | 1,238.9 | 771.4 | 2,319.2 | 1,848.0 | 1,430.8 | 1,491.8 | 1,324.6 | 1,337.6 | 621.6 | 1,479.3 | 771.3 | 431.2 | 585.4 | 349.7 | 720.9 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 136.9 | 158.7 | 195.6 | 189.9 | 231.3 | 271.6 | 208.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 77.5 | 78.5 | 76.4 | 69.7 | 68.2 | 73.8 | 63.7 | 49.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 193.4 | 191.6 | 210.1 | 145.6 | 290.3 | 396.9 | 356.0 | 350.6 | 337.8 | 322.2 | 329.2 | 202.5 | 198.6 | 133.8 | 0.0 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | 16.2 | 15.1 | 41.3 | 127.7 | 118.6 | - | - |
| Other Non-Current Liabilities | 26.8 | 23.6 | 14.6 | 17.9 | 43.3 | 64.7 | 48.8 | 75.7 | 135.1 | 74.8 | 58.4 | 43.4 | 36.0 | 78.2 | 61.9 | 90.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,885.7 | 4,159.7 | 4,043.9 | 5,193.4 | 4,965.6 | 4,863.6 | 4,794.4 | 3,829.7 | 4,094.9 | 3,298.8 | 4,221.7 | 2,134.3 | 1,956.9 | 2,104.7 | 1,639.6 | 1,331.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 7,810.5 | 7,153.4 | 6,416.9 | 5,999.1 | 5,240.4 | 4,762.2 | 4,228.4 | 3,942.6 | 3,308.0 | 2,752.9 | 2,161.7 | 1,654.1 | 1,254.1 | 905.7 | 576.6 | 293.8 | - | - |
| Accumulated Other Comprehensive Income | 107.0 | 15.0 | 58.2 | (731.2) | (394.6) | (375.7) | (486.9) | (591.9) | (412.3) | (650.8) | (242.0) | (80.5) | (43.5) | (89.2) | (78.3) | (55.8) | - | - |
| Treasury Stock | - | - | - | 6,239.5 | 4,638.1 | 4,179.3 | 3,849.9 | 3,563.2 | 3,150.5 | 2,891.4 | 2,571.2 | 2,533.8 | 1,865.0 | 1,605.4 | 1,471.0 | 1,106.3 | - | - |
| Minority Interest | 0.8 | 4.9 | 12.2 | 18.4 | 26.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 309.0 | 100.1 | 310.0 | 1,749.3 | 2,816.5 | 2,698.2 | 2,260.8 | 2,070.6 | 1,925.4 | 1,332.4 | 1,372.0 | 211.0 | 547.6 | 255.6 | (98.5) | (114.4) | (34.9) | (1,009.8) |
| Total Equity | 309.8 | 105.0 | 322.2 | 1,767.7 | 2,842.5 | 2,698.2 | 2,260.8 | 2,070.6 | 1,925.4 | 1,332.4 | 1,372.0 | 211.0 | 547.6 | 255.6 | (98.5) | (114.4) | (34.9) | (1,009.8) |
| - |
| - |
| Net debt | 4,104.2 | 3,314.3 | 2,596.1 | 5,024.6 | 4,182.9 | 3,520.2 | 3,467.5 | 3,275.6 | 3,610.3 | 2,382.2 | 3,910.0 | 1,734.0 | 1,115.5 | 1,562.0 | (191.1) | 377.1 | - | - |
| Working Capital | 465.1 | (327.3) | 38.7 | (1,394.1) | (940.6) | (636.6) | (746.9) | (680.1) | (740.0) | (120.7) | (874.7) | (386.8) | 43.7 | (194.8) | 104.0 | (480.4) | - | - |
| Book Value | 309.0 | 100.1 | 310.0 | 1,749.3 | 2,816.5 | 2,698.2 | 2,260.8 | 2,070.6 | 1,925.4 | 1,332.4 | 1,372.0 | 211.0 | 547.6 | 255.6 | (98.5) | (114.4) | (34.9) | (1,009.8) |
| Tangible Book Value | (1,915.8) | (2,018.9) | (1,922.5) | (431.5) | 286.6 | (507.6) | (3,002.4) | (2,518.7) | (2,788.6) | (2,256.5) | (2,626.1) | (1,402.6) | (1,081.7) | (1,512.8) | (1,034.9) | (947.3) | (525.8) | - |
| 480.7 |
| 397.9 |
| 280.3 |
| 302.1 |
| 276.3 |
| 390.9 |
| 218.8 |
| 221.8 |
| 309.4 |
| 204.4 |
| 184.6 |
| 311.8 |
| 153.3 |
| - |
| 139.5 |
| 147.6 |
| 132.0 |
| 149.8 |
| 142.3 |
| 142.0 |
| 140.7 |
| 155.0 |
| 135.1 |
| 164.7 |
| 196.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.0 | 3.8 | 3.8 | 3.8 | 3.7 | 3.6 | 3.6 | 3.4 | 3.5 | 3.4 |
| Cash And Short Term Investments | 524.5 | 2,178.2 | 2,107.9 | 628.7 | 1,112.1 | 291.2 | 458.0 | 632.1 | 352.4 | 302.7 | 416.8 | 308.7 | 231.9 | 112.5 | 276.8 | 480.7 | 397.9 | 280.3 | 302.1 | 276.3 | 390.9 | 218.8 | 221.8 | 309.4 | 204.4 | 184.6 | 311.8 | 153.3 | - | 139.5 | 151.6 | 135.8 | 153.6 | 146.1 | 145.7 | 144.3 | 158.6 | 138.5 | 168.2 | 199.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 554.3 | 422.2 | 436.8 | 612.0 | 564.4 | 434.4 | 446.1 | 479.1 | 486.6 | 334.2 | 353.4 | 381.3 | 433.3 | 290.1 | 458.4 | 488.9 | 528.3 | 446.3 | 468.0 | 467.4 | 519.5 | 432.4 | 433.4 | 454.5 | 523.3 | 441.6 | 405.5 | 442.6 | - | 356.4 | 324.2 | 347.8 | 424.1 | 345.5 | 285.8 | 266.4 | 298.7 | 263.9 | 229.9 | 241.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 83.2 | 86.4 | 85.2 | 78.9 | 65.6 | 72.8 | 77.0 | 83.9 | 85.3 | 84.5 | 89.8 | 91.4 | 80.1 | 83.7 | 102.4 | 108.2 | 105.5 | 102.6 | ||||||||||||||||||||||
| Other Current Assets | 39.9 | 30.0 | 29.4 | 28.3 | 30.0 | 29.9 | 31.0 | 36.0 | 60.5 | 65.2 | 51.6 | 52.6 | 45.5 | 32.0 | 40.4 | 44.1 | 36.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,201.9 | 2,765.4 | 2,695.1 | 1,377.4 | 1,772.1 | 911.6 | 1,092.6 | 1,307.2 | 1,017.0 | 810.1 | 928.2 | 854.8 | 790.8 | 925.1 | 918.4 | 1,186.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | 621.8 | 623.8 | 612.5 | 604.9 | 611.7 | 581.9 | 561.1 | 541.5 | 652.0 | 646.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 30.8 | 29.8 | 29.8 | 28.3 | 27.0 | 27.0 | 26.4 | 25.5 | 26.6 | 30.5 | 30.0 | 29.1 | 29.1 | 28.3 | 28.3 | 28.3 | 26.2 | |||||||||||||||||||||||
| Goodwill | 1,863.1 | 1,878.2 | 1,878.6 | 1,809.4 | 1,748.7 | 1,726.6 | 1,792.8 | 1,758.5 | 1,760.6 | 1,760.8 | 1,731.8 | 1,755.2 | 1,705.5 | 1,676.0 | 3,655.6 | 3,820.4 | 3,957.6 | 4,331.2 | ||||||||||||||||||||||
| Intangible Assets | 329.0 | 346.6 | 447.6 | 387.9 | 381.6 | 392.4 | 422.6 | 433.1 | 452.1 | 471.7 | 481.5 | 508.0 | 505.9 | 504.8 | 1,090.5 | 1,183.4 | 1,280.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 132.7 | 138.9 | 143.9 | 148.8 | 151.9 | 156.0 | 164.1 | 181.4 | 187.5 | 191.7 | 190.8 | 196.9 | 202.5 | 182.0 | 213.5 | 226.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 36.1 | 36.6 | 36.7 | 37.3 | 35.3 | 34.3 | 32.3 | 30.6 | 30.5 | 30.8 | 32.0 | 33.2 | 32.4 | 31.7 | 4.2 | 4.5 | 5.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 457.4 | 447.0 | 449.0 | 441.0 | 436.5 | 437.9 | 437.0 | 433.3 | 438.4 | 496.1 | 387.9 | 385.7 | 391.8 | 371.4 | 440.4 | 440.9 | 438.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,598.4 | 6,195.5 | 6,241.9 | 4,794.9 | 5,122.1 | 4,264.7 | 4,563.2 | 4,767.9 | 4,498.6 | 4,366.1 | 4,363.9 | 4,315.7 | 4,190.0 | 6,961.1 | 6,974.6 | 7,508.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 258.4 | 1,508.9 | 1,488.9 | 17.0 | 518.0 | 514.2 | 516.1 | 516.8 | 16.4 | 14.5 | 12.4 | 3.4 | 2.6 | 1,392.9 | 1,067.7 | 1,136.3 | 1,296.3 | 971.3 | ||||||||||||||||||||||
| Deferred Revenue Current | 681.2 | 444.2 | 505.0 | 671.0 | 584.8 | 447.2 | 499.0 | 572.7 | 635.5 | 375.1 | 423.8 | 468.7 | 549.5 | 321.7 | 560.1 | 659.6 | 707.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 24.9 | 26.3 | 26.7 | 27.8 | 29.1 | 26.0 | 26.7 | 26.9 | 26.7 | 33.1 | 43.9 | 43.2 | 36.0 | 29.5 | 35.2 | 36.3 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,180.7 | 2,300.3 | 2,259.0 | 899.4 | 1,398.1 | 1,238.9 | 1,335.1 | 1,371.3 | 929.8 | 771.4 | 784.1 | 800.8 | 890.1 | 2,319.2 | 1,980.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,281.4 | 2,280.6 | 2,279.8 | 2,278.9 | 2,278.2 | 2,277.3 | 2,276.6 | 2,275.8 |
| Operating Lease Liabilities Non-Current | 124.7 | 136.9 | 144.0 | 149.8 | 153.8 | 158.7 | 168.8 | 193.4 | 197.1 | 195.6 | 184.6 | 190.9 | 204.0 | 189.9 | 217.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 81.7 | 77.5 | 80.4 | 81.2 | 82.0 | 78.5 | 76.8 | 76.2 | 79.0 | 76.4 | 74.4 | 75.6 | 75.6 | 69.7 | 88.3 | 86.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 196.9 | 193.4 | 209.8 | 180.5 | 183.7 | 191.6 | 187.5 | 192.9 | 202.5 | 210.1 | 129.2 | 139.3 | 141.4 | 145.6 | 384.5 | 410.1 | 435.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 45.8 | 26.8 | 22.4 | 19.4 | 28.2 | 23.6 | 20.2 | 22.6 | 21.1 | 14.6 | 16.4 | 36.8 | 37.0 | 17.9 | 42.2 | 42.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,765.3 | 5,885.7 | 5,864.4 | 4,482.3 | 4,998.3 | 4,159.7 | 4,258.5 | 4,332.6 | 4,210.8 | 4,043.9 | 3,968.7 | 4,009.9 | 4,110.4 | 5,193.4 | 4,968.6 | 5,138.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 7,979.7 | 7,810.5 | 7,675.9 | 7,513.2 | 7,322.9 | 7,153.4 | 6,998.1 | 6,833.3 | 6,580.9 | 6,416.9 | 6,291.8 | 6,153.8 | 6,006.7 | 5,999.1 | 5,986.1 | 5,845.5 | 5,696.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 86.2 | 107.0 | 101.9 | 115.7 | 45.8 | 15.0 | 91.0 | 43.3 | 43.6 | 58.2 | 15.8 | 45.7 | 29.4 | (731.2) | (916.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,814.6 | 5,517.4 | 5,205.9 | 4,638.1 | ||||||||||||||||||||||
| Minority Interest | 0.8 | 0.8 | 0.8 | 0.9 | 0.8 | 4.9 | 5.1 | 5.0 | 5.6 | 12.2 | 10.7 | 11.8 | 11.2 | 18.4 | 17.0 | 18.1 | 17.3 | |||||||||||||||||||||||
| Total Stockholders Equity | (1,167.7) | 309.0 | 376.7 | 311.7 | 123.0 | 100.1 | 299.6 | 430.3 | 282.2 | 310.0 | 384.5 | 294.0 | 68.4 | 1,749.3 | 1,989.0 | 2,351.9 | 2,658.6 | |||||||||||||||||||||||
| Total Equity | (1,166.9) | 309.8 | 377.5 | 312.6 | 123.8 | 105.0 | 304.7 | 435.3 | 287.8 | 322.2 | 395.2 | 305.8 | 79.6 | 1,767.7 | 2,006.0 | 2,370.0 | 2,675.9 | 2,842.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 258.4 | 1,508.9 | 1,488.9 | 17.0 | 518.0 | 514.2 | 516.1 | 516.8 | 16.4 | 14.5 | 12.4 | 3.4 | 2.6 | 1,392.9 | 1,067.7 | 1,136.3 | 1,296.3 | 971.3 | 766.6 | 403.2 | 464.8 | 514.3 | 460.4 | 453.0 | 444.0 | 499.4 | 24.9 | 81.7 | - | 672.8 | 542.3 | 736.9 | 3,022.3 | 3,005.0 | 2,882.7 | 2,405.7 | 2,284.8 | 2,384.1 | 2,283.5 | 2,278.0 |
| Net debt | (266.1) | (669.3) | (619.0) | (611.7) | (594.1) | 223.0 | 58.1 | (115.3) | (336.0) | (288.2) | (404.4) | (305.3) | (229.3) | 1,280.4 | 790.9 | 655.6 | 898.4 | 691.0 | ||||||||||||||||||||||
| Working Capital | 21.2 | 465.1 | 436.1 | 478.0 | 374.0 | (327.3) | (242.5) | (64.1) | 87.2 | 38.7 | 144.1 | 54.0 | (99.3) | (1,394.1) | (1,061.9) | (925.9) | (1,285.2) | |||||||||||||||||||||||
| Book Value | (1,167.7) | 309.0 | 376.7 | 311.7 | 123.0 | 100.1 | 299.6 | 430.3 | 282.2 | 310.0 | 384.5 | 294.0 | 68.4 | 1,749.3 | 1,989.0 | 2,351.9 | 2,658.6 | 2,816.5 | ||||||||||||||||||||||
| Tangible Book Value | (3,359.8) | (1,915.8) | (1,949.5) | (1,885.6) | (2,007.3) | (2,018.9) | (1,915.8) | (1,761.3) | (1,930.5) | (1,922.5) | (1,828.8) | (1,969.2) | (2,143.0) | (431.5) | (2,757.1) | (2,651.9) | (2,579.1) | |||||||||||||||||||||||
| 102.9 |
| 98.8 |
| 82.9 |
| 81.2 |
| 82.3 |
| 81.6 |
| 66.6 |
| 60.9 |
| 71.9 |
| 62.4 |
| - |
| 63.9 |
| 59.4 |
| 61.1 |
| 52.6 |
| 38.1 |
| 42.4 |
| 39.2 |
| 25.0 |
| 28.9 |
| 28.6 |
| 30.9 |
| 36.7 |
| 40.1 |
| 45.4 |
| 48.3 |
| 36.4 |
| 36.2 |
| 33.2 |
| 19.7 |
| 17.8 |
| 18.5 |
| 26.6 |
| - |
| 50.7 |
| 46.6 |
| 58.0 |
| 70.2 |
| 39.1 |
| 36.5 |
| 20.8 |
| 28.2 |
| 20.3 |
| 26.3 |
| 19.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,119.4 |
| 902.6 |
| 934.1 |
| 918.7 |
| 1,041.6 |
| 794.2 |
| 799.7 |
| 878.7 |
| 814.0 |
| 744.9 |
| 831.0 |
| 710.3 |
| - |
| 644.5 |
| 593.7 |
| 625.1 |
| 708.6 |
| 597.6 |
| 544.7 |
| 522.8 |
| 513.8 |
| 500.9 |
| 464.3 |
| 496.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 635.9 |
| 658.2 |
| 674.6 |
| 657.6 |
| 646.6 |
| 632.3 |
| 606.4 |
| 560.1 |
| 549.3 |
| 548.1 |
| 586.5 |
| 566.5 |
| - |
| 555.9 |
| 518.5 |
| 501.9 |
| 489.0 |
| 478.3 |
| 437.8 |
| 403.5 |
| 377.8 |
| 380.3 |
| 355.9 |
| 334.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| - |
| 11.5 |
| 8.4 |
| 8.4 |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,129.5 |
| 4,168.9 |
| 4,135.6 |
| 4,108.1 |
| 3,924.9 |
| 3,744.1 |
| 3,742.6 |
| 3,864.3 |
| 3,367.0 |
| 3,400.7 |
| 69.4 |
| 3,361.5 |
| 40.8 |
| 41.1 |
| 3,454.2 |
| 3,368.7 |
| 3,188.8 |
| 2,733.8 |
| 2,653.3 |
| 2,578.1 |
| 2,632.2 |
| 2,629.9 |
| 1,225.9 |
| 1,265.3 |
| 1,319.0 |
| 1,355.7 |
| 1,384.8 |
| 1,316.3 |
| 1,264.3 |
| 1,306.6 |
| 1,398.9 |
| 1,141.2 |
| 1,193.9 |
| - |
| 1,227.8 |
| 1,254.4 |
| 1,289.5 |
| 1,356.6 |
| 1,345.3 |
| 1,256.2 |
| 1,052.0 |
| 1,027.2 |
| 1,010.8 |
| 1,069.1 |
| 1,104.3 |
| 231.9 |
| 253.1 |
| 257.6 |
| 257.4 |
| 264.0 |
| 267.6 |
| 237.8 |
| 242.3 |
| 208.6 |
| 218.6 |
| 222.1 |
| 230.6 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 8.7 |
| 9.1 |
| 9.0 |
| 9.1 |
| 9.5 |
| 9.1 |
| 9.1 |
| 9.8 |
| 10.7 |
| 11.1 |
| - |
| 11.1 |
| 15.4 |
| 15.7 |
| 16.6 |
| 15.9 |
| 16.9 |
| 16.4 |
| 15.8 |
| 15.6 |
| - |
| - |
| 430.5 |
| 392.7 |
| 382.9 |
| 358.0 |
| 365.7 |
| 325.0 |
| 309.3 |
| 297.9 |
| 159.8 |
| 130.6 |
| 120.9 |
| - |
| 99.5 |
| 130.1 |
| 234.7 |
| 221.9 |
| 214.5 |
| 183.8 |
| 170.2 |
| 160.8 |
| 145.5 |
| 121.1 |
| 119.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,159.0 |
| 7,808.1 |
| 7,662.5 |
| 7,713.6 |
| 7,810.5 |
| 7,561.8 |
| 7,219.6 |
| 7,007.9 |
| 6,928.1 |
| 7,055.2 |
| 6,289.1 |
| 6,234.0 |
| - |
| 5,900.3 |
| 5,851.1 |
| 6,039.6 |
| 6,246.9 |
| 6,020.3 |
| 5,628.2 |
| 4,898.7 |
| 4,748.7 |
| 4,631.2 |
| 4,685.1 |
| 4,725.1 |
| 766.6 |
| 403.2 |
| 464.8 |
| 514.3 |
| 460.4 |
| 453.0 |
| 444.0 |
| 499.4 |
| 24.9 |
| 81.7 |
| - |
| 672.8 |
| 542.3 |
| 736.9 |
| 740.9 |
| 724.4 |
| 602.9 |
| 126.8 |
| 6.6 |
| 106.8 |
| 6.9 |
| 2.3 |
| 501.0 |
| 584.4 |
| 655.3 |
| 723.9 |
| 466.7 |
| - |
| - |
| 668.4 |
| 440.1 |
| 460.4 |
| 559.9 |
| - |
| 383.1 |
| 433.2 |
| 513.0 |
| 586.6 |
| 384.7 |
| 390.0 |
| 449.0 |
| 501.6 |
| 330.8 |
| 355.5 |
| 431.2 |
| 35.9 |
| 41.2 |
| 41.3 |
| 38.8 |
| 37.5 |
| 38.7 |
| 39.2 |
| 37.9 |
| 38.7 |
| 40.6 |
| 39.4 |
| 38.3 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,112.5 |
| 2,404.6 |
| 1,843.2 |
| 1,843.1 |
| 1,493.9 |
| 1,622.9 |
| 1,430.8 |
| 1,422.9 |
| 1,490.3 |
| 1,597.9 |
| 1,491.8 |
| 973.6 |
| 920.8 |
| - |
| 1,324.6 |
| 1,219.2 |
| 1,466.3 |
| 1,558.1 |
| 1,337.6 |
| 1,203.1 |
| 737.2 |
| 672.4 |
| 621.6 |
| 556.5 |
| 615.2 |
| 231.0 |
| 238.6 |
| 254.7 |
| 259.0 |
| 261.8 |
| 269.6 |
| 271.6 |
| 240.2 |
| 245.6 |
| 198.6 |
| 208.1 |
| 212.3 |
| 220.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.3 |
| 86.8 |
| 84.0 |
| 81.9 |
| 79.9 |
| 73.8 |
| 71.0 |
| 69.2 |
| 66.7 |
| 63.7 |
| 58.5 |
| - |
| - |
| 49.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 470.5 |
| 434.8 |
| 436.2 |
| 399.6 |
| 396.9 |
| 369.2 |
| 348.2 |
| 349.6 |
| 356.0 |
| 322.2 |
| 351.0 |
| - |
| 350.6 |
| 341.6 |
| 349.6 |
| 356.5 |
| 337.8 |
| 384.1 |
| 337.5 |
| 329.4 |
| 322.2 |
| 305.7 |
| 314.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.5 |
| 54.4 |
| 48.7 |
| 51.2 |
| 47.3 |
| 64.7 |
| 67.1 |
| 57.0 |
| 49.1 |
| 48.8 |
| 48.7 |
| 83.7 |
| - |
| 75.7 |
| 104.2 |
| 105.9 |
| 106.9 |
| 135.1 |
| 89.6 |
| 81.5 |
| 80.3 |
| 74.8 |
| 54.1 |
| 57.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,483.1 |
| 4,965.6 |
| 4,928.7 |
| 4,943.4 |
| 5,039.0 |
| 4,863.6 |
| 4,798.3 |
| 4,831.8 |
| 4,847.6 |
| 4,794.4 |
| 4,225.4 |
| 4,023.3 |
| - |
| 3,829.7 |
| 3,709.9 |
| 3,966.0 |
| 4,062.6 |
| 4,094.9 |
| 3,955.6 |
| 3,432.8 |
| 3,363.1 |
| 3,298.8 |
| 3,209.6 |
| 3,275.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,240.4 |
| 5,145.7 |
| 4,991.0 |
| 4,884.1 |
| 4,762.2 |
| 4,630.4 |
| 4,488.8 |
| 4,353.4 |
| 4,228.4 |
| 4,136.6 |
| 4,145.3 |
| - |
| 3,942.6 |
| 3,796.4 |
| 3,630.4 |
| 3,476.9 |
| 3,308.0 |
| 3,103.4 |
| 2,982.7 |
| 2,861.7 |
| 2,752.9 |
| 2,643.7 |
| 2,516.1 |
| (683.4) |
| (465.0) |
| (394.6) |
| (428.6) |
| (348.9) |
| (366.2) |
| (375.7) |
| (540.9) |
| (657.2) |
| (658.7) |
| (486.9) |
| (678.4) |
| (592.2) |
| - |
| (591.9) |
| (509.6) |
| (474.2) |
| (309.3) |
| (412.3) |
| (443.3) |
| (526.4) |
| (616.9) |
| (650.8) |
| (518.9) |
| (457.1) |
| 4,570.2 |
| 4,423.6 |
| 4,277.0 |
| 4,179.3 |
| 4,132.9 |
| 4,088.4 |
| 4,018.9 |
| 3,849.9 |
| 3,751.9 |
| 3,679.4 |
| - |
| 3,563.2 |
| 3,411.0 |
| 3,317.7 |
| 3,185.3 |
| 3,150.5 |
| 3,153.4 |
| 3,144.3 |
| 2,993.4 |
| 2,891.4 |
| 2,750.4 |
| 2,680.7 |
| 26.0 |
| 19.4 |
| 16.7 |
| 15.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,816.5 |
| 2,714.4 |
| 2,753.5 |
| 2,756.3 |
| 2,698.2 |
| 2,421.3 |
| 2,176.1 |
| 2,080.5 |
| 2,260.8 |
| 2,063.7 |
| 2,210.7 |
| - |
| 2,070.6 |
| 2,141.2 |
| 2,073.6 |
| 2,184.3 |
| 1,925.4 |
| 1,672.6 |
| 1,465.9 |
| 1,385.6 |
| 1,332.4 |
| 1,475.4 |
| 1,449.9 |
| 2,733.8 |
| 2,770.2 |
| 2,771.5 |
| 2,698.2 |
| 2,421.3 |
| 2,176.1 |
| 2,080.5 |
| (2.4) |
| 2,063.7 |
| 2,210.7 |
| - |
| 2,070.6 |
| 2,141.2 |
| 2,073.6 |
| 2,184.3 |
| 1,925.4 |
| 1,672.6 |
| 1,465.9 |
| 1,385.6 |
| 1,332.4 |
| 1,475.4 |
| 1,449.9 |
| 464.5 |
| 126.9 |
| 73.9 |
| 295.5 |
| 238.6 |
| 143.6 |
| 239.6 |
| 314.8 |
| (286.9) |
| (71.6) |
| - |
| 533.3 |
| 390.7 |
| 601.1 |
| 2,868.7 |
| 2,858.9 |
| 2,737.0 |
| 2,261.4 |
| 2,126.2 |
| 2,245.6 |
| 2,115.3 |
| 2,078.3 |
| (940.6) |
| (909.0) |
| (575.2) |
| (581.3) |
| (636.6) |
| (623.2) |
| (611.6) |
| (783.9) |
| (746.9) |
| (142.6) |
| (210.5) |
| - |
| (680.1) |
| (625.5) |
| (841.2) |
| (849.5) |
| (740.0) |
| (658.4) |
| (214.4) |
| (158.6) |
| (120.7) |
| (92.2) |
| (118.2) |
| 2,714.4 |
| 2,753.5 |
| 2,756.3 |
| 2,698.2 |
| 2,421.3 |
| 2,176.1 |
| 2,080.5 |
| 2,260.8 |
| 2,063.7 |
| 2,210.7 |
| - |
| 2,070.6 |
| 2,141.2 |
| 2,073.6 |
| 2,184.3 |
| 1,925.4 |
| 1,672.6 |
| 1,465.9 |
| 1,385.6 |
| 1,332.4 |
| 1,475.4 |
| 1,449.9 |
| (2,740.6) |
| (2,680.4) |
| (2,734.4) |
| (2,735.0) |
| (2,794.7) |
| (2,819.9) |
| (2,832.3) |
| (2,968.7) |
| (3,002.4) |
| (2,444.5) |
| (2,383.9) |
| - |
| (2,518.7) |
| 846.0 |
| 743.0 |
| (2,626.5) |
| (2,788.6) |
| (2,772.4) |
| (2,319.9) |
| (2,294.9) |
| (2,256.5) |
| (2,225.8) |
| (2,284.3) |