| (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 | 633.5 | 905.8 | 812.9 | 772.6 | 610.3 | 595.8 | 535.4 | 682.6 | 779.6 | 975.8 | 957.8 | 901.4 | 921.7 | 922.0 | 759.4 | |||||||||||||||||||||||||
| (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 | 905.8 | 595.8 | 975.8 | 922.0 | 588.9 | 852.0 | 810.9 | 541.5 | 503.5 | 190.9 | 278.2 | 284.8 | 361.5 | 197.7 | 25.8 | 18.0 | 39.3 | ||
| Restricted Cash | - | - | - | - | - | - | 170.4 | 13.5 | 18.9 | 22.4 | 17.8 | - | - | - | - | - | - | - | |
| Short Term Investments | 4,332.9 | 3,764.7 | 3,022.1 | 1,395.3 | 948.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 5,238.7 | 4,360.5 | 3,997.9 | 2,317.3 | 1,537.6 | 852.0 | 810.9 | 541.5 | 503.5 | 190.9 | 278.2 | 284.8 | 361.5 | 197.7 | 25.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 966.7 | 893.2 | 787.1 | 732.2 | 637.6 | 590.7 | 556.7 | 495.6 | 428.8 | 395.6 | 330.7 | 275.0 | 217.7 | 185.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 3,532.0 | 3,082.1 | 2,827.5 | 2,522.2 | 2,695.4 | 2,874.1 | 2,686.5 | 2,133.9 | 2,027.8 | - | 1,069.8 | 1,301.6 | 685.0 | 621.0 | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3,586.7 | 3,134.2 | 2,882.6 | 2,575.3 | 2,851.1 | 3,026.8 | 2,935.0 | 2,350.4 | 2,425.0 | - | 1,069.8 | 1,301.6 | 685.0 | 621.0 | - | - | |||
| 438.8 |
| 577.5 |
| 588.9 |
| 533.8 |
| 425.3 |
| 561.2 |
| 852.0 |
| 1,521.6 |
| 1,271.5 |
| 861.2 |
| 810.9 |
| 531.4 |
| 768.4 |
| 387.3 |
| 541.5 |
| 533.4 |
| 310.8 |
| - |
| 508.1 |
| 251.1 |
| 219.0 |
| 204.0 |
| - |
| 537.2 |
| 317.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 4,775.4 | 4,332.9 | 4,129.2 | 4,142.2 | 3,828.5 | 3,764.7 | 3,722.6 | 3,322.5 | 3,304.9 | 3,022.1 | 2,625.2 | 2,641.1 | 2,478.5 | 1,395.3 | 1,379.4 | 1,442.4 | 977.8 | 948.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 5,408.9 | 5,238.7 | 4,942.1 | 4,914.8 | 4,438.8 | 4,360.5 | 4,258.0 | 4,005.1 | 4,084.5 | 3,997.9 | 3,583.0 | 3,542.5 | 3,400.2 | 2,317.3 | 2,138.8 | 1,881.2 | 1,555.3 | 1,537.6 | 533.8 | 425.3 | 561.2 | 852.0 | 1,521.6 | 1,271.5 | 861.2 | 810.9 | 531.4 | 768.4 | 387.3 | 541.5 | 533.4 | 310.8 | - | 508.1 | 251.1 | 219.0 | 204.0 | - | 537.2 | 317.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 164.7 | 215.4 | 149.7 | 176.2 | 173.5 | 199.0 | 171.4 | 177.2 | 147.4 | 125.3 | 189.0 | 184.1 | 144.9 | 143.3 | 144.4 | 113.0 | 87.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 10,714.4 | 9,713.0 | 9,715.5 | 9,896.9 | 9,171.0 | 8,515.5 | 9,109.4 | 9,383.1 | 9,534.5 | 8,935.3 | 9,131.8 | 8,704.6 | 8,051.2 | 6,817.1 | 7,198.7 | 7,426.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 748.0 | 713.0 | 568.9 | 697.3 | 665.4 | 632.0 | 629.3 | 597.0 | 570.0 | 544.2 | 592.6 | 571.0 | 552.0 | 529.9 | 514.6 | 492.9 | 478.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 255.2 | 253.7 | 258.5 | 257.6 | 258.8 | 261.2 | 261.3 | 256.9 | 249.5 | 242.9 | 228.9 | 222.2 | 209.8 | 202.2 | 186.8 | 181.0 | ||||||||||||||||||||||||
| Long Term Investments | 92.8 | 94.2 | 81.0 | 80.9 | 81.6 | 80.5 | 73.7 | 65.7 | 66.1 | 66.8 | 46.8 | 48.0 | 48.8 | 48.0 | 36.0 | 37.3 | 38.2 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,021.5 | 3,015.3 | 3,011.7 | 3,011.5 | 2,989.9 | 2,983.4 | 3,024.9 | 3,006.2 | 3,003.8 | 3,015.7 | 2,796.9 | 2,728.2 | 2,725.9 | 2,728.9 | 2,703.0 | 2,873.4 | 2,915.9 | 2,908.1 | ||||||||||||||||||||||
| Intangible Assets | 1,100.0 | 1,088.2 | 1,135.1 | 1,183.1 | 1,228.5 | 1,260.0 | 1,313.8 | 1,362.0 | 1,406.3 | 1,458.7 | 1,443.4 | 1,393.8 | 1,438.0 | 1,473.6 | 1,513.7 | 1,555.0 | 1,600.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 17.3 | 16.9 | 16.8 | 22.2 | 18.3 | 18.3 | 16.0 | 14.6 | 14.8 | 13.7 | 11.6 | 10.8 | 14.1 | 13.4 | 20.7 | 7.0 | 6.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 224.0 | 218.2 | 214.7 | 221.2 | 216.2 | 202.8 | 162.2 | 158.4 | 146.8 | 149.0 | 241.0 | 240.4 | 239.5 | 246.0 | 250.2 | 243.3 | 257.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 15,425.3 | 14,399.5 | 14,433.3 | 14,673.5 | 13,964.4 | 13,321.6 | 13,961.4 | 14,246.9 | 14,421.8 | 13,882.1 | 13,900.4 | 13,348.0 | 12,727.3 | 11,529.2 | 11,909.1 | 12,322.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 54.7 | 54.7 | 54.7 | 54.8 | 54.0 | 52.1 | 51.7 | 52.6 | 55.2 | 55.1 | 55.9 | 53.0 | 290.4 | 53.1 | 156.5 | 175.8 | 157.6 | 155.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | 31.4 | 26.7 | - | 12.4 | - | - | - | - | 3,145.8 | 2,885.7 | 2,225.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41.8 | 33.4 | 50.4 | |||||||||||||||||||||||
| Total Current Liabilities | 10,218.2 | 9,286.6 | 9,253.4 | 9,497.4 | 8,761.0 | 8,327.3 | 8,718.1 | 9,069.6 | 8,985.5 | 8,519.2 | 8,856.3 | 8,334.4 | 7,502.6 | 6,294.1 | 6,414.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,605.7 | 3,532.0 | 3,719.1 | 3,909.1 | 4,099.5 | 3,082.1 | 3,143.3 | 2,959.6 | 3,081.5 | 2,827.5 | 2,650.1 | 2,499.1 | 2,631.3 | 2,522.2 | 2,644.5 | 2,761.5 | 2,773.6 | 2,695.4 | 2,802.3 | 2,867.3 | 2,508.3 | 2,874.1 | 2,879.5 | 2,653.9 | 2,672.3 | 2,686.5 | 2,700.6 | 2,764.8 | 2,809.4 | 2,133.9 | 2,140.9 | 2,125.1 | - | 2,027.8 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | 54.7 | 64.3 | - | 83.0 | - | - | - | - | 489.9 | 588.9 | 650.3 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 194.7 | 187.3 | 174.6 | 149.0 | 147.1 | 145.6 | 137.6 | 132.6 | 132.8 | 129.5 | 140.5 | 131.6 | 138.2 | 142.2 | 155.5 | 181.4 | 212.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 132.3 | 159.1 | 167.8 | 139.3 | 146.4 | 277.7 | 285.0 | 301.6 | 314.6 | 455.5 | 441.7 | 446.5 | 446.0 | 587.1 | 573.8 | 575.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 14,150.9 | 13,165.0 | 13,314.9 | 13,694.7 | 13,154.0 | 11,832.8 | 12,284.0 | 12,463.3 | 12,644.1 | 12,061.5 | 12,204.1 | 11,579.3 | 11,056.8 | 9,879.7 | 10,278.1 | 10,506.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.4 |
| Additional Paid In Capital | 1,221.3 | 1,208.9 | 1,190.1 | 1,160.6 | 1,134.2 | 1,149.7 | 1,068.3 | 1,099.6 | 1,065.2 | 1,053.0 | 1,018.3 | 981.3 | 950.8 | 928.0 | 907.5 | 880.5 | ||||||||||||||||||||||||
| Retained Earnings | 2,448.5 | 2,370.8 | 2,286.7 | 2,206.4 | 2,138.3 | 2,066.8 | 2,002.8 | 1,899.9 | 1,822.9 | 1,757.1 | 1,672.2 | 1,653.8 | 1,558.5 | 1,490.5 | 1,401.8 | 1,446.0 | 1,411.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (178.3) | (128.1) | (141.2) | (171.1) | (245.1) | (312.3) | (145.8) | (281.2) | (276.5) | (229.2) | (385.5) | (307.7) | (283.3) | (306.3) | (356.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 172.3 | 172.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,274.4 | 1,234.5 | 1,118.4 | 978.7 | 810.4 | 1,488.8 | 1,677.5 | 1,783.5 | 1,777.7 | 1,820.6 | 1,696.3 | 1,768.7 | 1,670.5 | 1,649.5 | 1,631.1 | 1,816.4 | ||||||||||||||||||||||||
| Total Equity | 1,274.4 | 1,234.5 | 1,118.4 | 978.7 | 810.4 | 1,488.8 | 1,677.5 | 1,783.5 | 1,777.7 | 1,820.6 | 1,696.3 | 1,768.7 | 1,670.5 | 1,649.5 | 1,631.1 | 1,816.4 | 1,926.5 | 1,838.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,660.4 | 3,586.7 | 3,773.8 | 3,963.9 | 4,153.5 | 3,134.2 | 3,195.0 | 3,012.2 | 3,136.7 | 2,882.6 | 2,706.0 | 2,552.1 | 2,921.7 | 2,575.3 | 2,801.0 | 2,937.4 | 2,931.3 | 2,851.1 | 2,985.6 | 3,013.7 | 2,862.6 | 3,026.8 | 3,006.6 | 2,773.3 | 2,819.6 | 2,935.0 | 2,897.2 | 2,938.4 | 2,993.7 | 2,350.4 | 2,379.7 | 2,504.6 | - | 2,425.0 | - | - | - | - | - | - |
| Net debt | (1,748.5) | (1,652.0) | (1,168.3) | (950.9) | (285.3) | (1,226.3) | (1,063.0) | (992.9) | (947.8) | (1,115.3) | (877.0) | (990.4) | (478.5) | 258.0 | 662.2 | 1,056.1 | 1,376.0 | 1,313.6 | ||||||||||||||||||||||
| Working Capital | 496.2 | 426.4 | 462.1 | 399.5 | 410.0 | 188.2 | 391.3 | 313.5 | 549.0 | 416.1 | 275.5 | 370.2 | 548.6 | 523.0 | 784.5 | 1,027.2 | 1,084.3 | 899.8 | ||||||||||||||||||||||
| Book Value | 1,274.4 | 1,234.5 | 1,118.4 | 978.7 | 810.4 | 1,488.8 | 1,677.5 | 1,783.5 | 1,777.7 | 1,820.6 | 1,696.3 | 1,768.7 | 1,670.5 | 1,649.5 | 1,631.1 | 1,816.4 | 1,926.5 | 1,838.8 | ||||||||||||||||||||||
| Tangible Book Value | (2,847.1) | (2,869.0) | (3,028.4) | (3,215.9) | (3,408.0) | (2,754.6) | (2,661.2) | (2,584.7) | (2,632.4) | (2,653.8) | (2,544.0) | (2,353.3) | (2,493.4) | (2,553.0) | (2,585.6) | (2,612.0) | (2,589.5) | |||||||||||||||||||||||
| 183.1 |
| 43.0 |
| - |
| - |
| - |
| 18.0 |
| 39.3 |
| 183.1 |
| 43.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 215.4 | 199.0 | 125.3 | 143.3 | 77.6 | 86.6 | 87.7 | 149.0 | 77.5 | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 9,713.0 | 8,515.5 | 8,935.3 | 6,817.1 | 5,299.5 | 3,502.8 | 3,842.4 | 3,398.1 | 3,206.1 | - | - | - | - | - | - | - | - | - | - |
| 171.2 |
| 149.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 713.0 | 632.0 | 544.2 | 529.9 | 458.1 | 402.4 | 344.2 | 307.8 | 264.9 | 228.3 | 192.1 | 169.4 | 145.4 | 125.7 | 109.1 | 89.0 | - | - | - |
| Property,Plant & Equipment Net | 253.7 | 261.2 | 242.9 | 202.2 | 179.5 | 188.3 | 212.5 | 187.9 | 163.9 | 167.3 | 138.6 | 105.6 | 72.3 | 60.1 | 62.1 | 60.8 | 45.0 | - | - |
| Long Term Investments | 94.2 | 80.5 | 66.8 | 48.0 | 39.7 | 37.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,015.3 | 2,983.4 | 3,015.7 | 2,728.9 | 2,908.1 | 2,688.1 | 2,441.2 | 1,832.1 | 1,876.1 | 1,838.4 | 1,112.9 | 1,117.3 | 819.9 | 848.0 | 549.5 | 537.1 | 315.2 | - | - |
| Intangible Assets | 1,088.2 | 1,260.0 | 1,458.7 | 1,473.6 | 1,643.3 | 1,552.0 | 1,575.1 | 1,034.2 | 1,154.0 | 1,265.5 | 470.7 | 497.3 | 206.7 | 242.0 | 109.1 | 124.7 | 34.8 | - | - |
| Operating Lease Right Of Use Assets | 51.2 | 54.6 | 61.8 | 66.9 | 79.5 | 85.0 | 68.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 16.9 | 18.3 | 13.7 | 13.4 | 5.6 | 17.5 | 12.8 | 9.6 | 7.7 | 6.9 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 218.2 | 202.8 | 149.0 | 246.0 | 231.1 | 197.2 | 184.0 | 284.2 | 257.6 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 14,399.5 | 13,321.6 | 13,882.1 | 11,529.2 | 10,306.8 | 8,183.4 | 8,298.4 | 6,770.6 | 6,688.9 | 5,997.1 | 3,847.9 | 4,118.5 | 3,432.3 | 3,131.9 | 2,278.1 | 2,098.0 | 1,499.7 | - | - |
| - |
| - |
| - |
| Short Term Debt | 54.7 | 52.1 | 55.1 | 53.1 | 155.8 | 152.7 | 248.5 | 216.5 | 397.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | 3,144.6 | 2,026.4 | 911.4 | 1,310.8 | 927.4 | 987.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 9.5 | 10.1 | 12.0 | 11.8 | 15.5 | 16.4 | 13.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | 50.6 | 58.4 | 34.7 | 27.1 | 33.1 | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 9,286.6 | 8,327.3 | 8,519.2 | 6,294.1 | 4,399.7 | 2,740.9 | 3,049.9 | 2,311.6 | 2,575.9 | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 54.0 | 60.4 | 66.0 | 70.6 | 81.0 | 83.0 | 67.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | 334.2 | 652.2 | 148.6 | 143.4 | 345.2 | 306.9 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 187.3 | 145.6 | 129.5 | 142.2 | 193.0 | 220.1 | 218.7 | 151.7 | 116.2 | 152.9 | 83.9 | 44.0 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 159.1 | 277.7 | 455.5 | 587.1 | 273.7 | 164.5 | 106.4 | 32.3 | 32.0 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 13,165.0 | 11,832.8 | 12,061.5 | 9,879.7 | 8,213.9 | 6,148.2 | 6,205.0 | 4,974.7 | 5,058.8 | 4,491.4 | 2,752.2 | 3,024.2 | 2,510.3 | 2,292.3 | 1,568.7 | 1,538.9 | 1,058.3 | - | - |
| 0.4 |
| - |
| - |
| Additional Paid In Capital | 1,208.9 | 1,149.7 | 1,053.0 | 928.0 | 844.1 | 872.7 | 675.1 | 593.3 | 569.3 | 547.6 | 175.0 | 179.1 | 168.9 | 162.5 | 146.3 | 132.6 | 112.1 | - | - |
| Retained Earnings | 2,370.8 | 2,066.8 | 1,757.1 | 1,490.5 | 1,289.1 | 1,287.0 | 1,539.2 | 1,481.6 | 1,312.7 | 1,244.3 | 1,183.6 | 1,081.7 | 879.5 | 730.3 | 633.4 | 499.8 | 412.1 | - | - |
| Accumulated Other Comprehensive Income | (128.1) | (312.3) | (229.2) | (306.3) | (122.5) | (82.9) | (115.4) | (117.3) | (89.2) | (122.8) | (103.5) | (50.6) | (15.5) | 37.4 | 30.6 | 27.6 | (0.3) | - | - |
| Treasury Stock | - | - | - | - | 172.3 | 172.3 | 172.3 | 172.3 | 172.3 | 172.3 | 172.3 | 150.3 | 130.6 | 112.7 | 101.4 | 101.4 | 83.0 | - | - |
| Minority Interest | - | - | - | - | 0.0 | 13.0 | 9.6 | 10.2 | 9.2 | 8.6 | 12.4 | 17.4 | 0.5 | - | - | - | - | - | - |
| Total Stockholders Equity | 1,234.5 | 1,488.8 | 1,820.6 | 1,649.5 | 1,838.8 | 1,904.9 | 1,926.9 | 1,785.7 | 1,620.9 | 1,497.2 | 1,095.7 | 1,077.7 | 903.3 | 817.9 | 709.3 | 559.0 | 441.3 | 294.7 | - |
| Total Equity | 1,234.5 | 1,488.8 | 1,820.6 | 1,649.5 | 1,838.8 | 1,877.9 | 1,927.7 | 1,795.9 | 1,630.7 | 1,415.2 | 1,050.5 | 1,077.7 | 903.3 | 817.9 | 709.3 | 559.0 | 441.3 | 294.7 | - |
| - |
| - |
| - |
| Net debt | (1,652.0) | (1,226.3) | (1,115.3) | 258.0 | 1,313.6 | 2,174.8 | 2,124.1 | 1,808.9 | 1,921.5 | - | 791.6 | 1,016.8 | 323.5 | 423.3 | - | - | - | - | - |
| Working Capital | 426.4 | 188.2 | 416.1 | 523.0 | 899.8 | 762.0 | 792.4 | 1,086.6 | 630.2 | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,234.5 | 1,488.8 | 1,820.6 | 1,649.5 | 1,838.8 | 1,904.9 | 1,926.9 | 1,785.7 | 1,620.9 | 1,497.2 | 1,095.7 | 1,077.7 | 903.3 | 817.9 | 709.3 | 559.0 | 441.3 | 294.7 | - |
| Tangible Book Value | (2,869.0) | (2,754.6) | (2,653.8) | (2,553.0) | (2,712.6) | (2,335.3) | (2,089.3) | (1,080.6) | (1,409.3) | (1,606.7) | (487.9) | (536.9) | (123.3) | (272.0) | 50.8 | (102.8) | 91.3 | - | - |
| 77.6 |
| 93.3 |
| 98.4 |
| 95.0 |
| 86.6 |
| 66.6 |
| 78.8 |
| 94.0 |
| 87.7 |
| 82.9 |
| 74.2 |
| 153.1 |
| 149.0 |
| 85.8 |
| 79.8 |
| - |
| 69.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,337.7 |
| 5,299.5 |
| 4,435.8 |
| 4,093.9 |
| 3,708.4 |
| 3,502.8 |
| 4,031.1 |
| 3,560.8 |
| 3,311.7 |
| 3,842.4 |
| 4,054.5 |
| 4,307.7 |
| 3,645.2 |
| 3,398.1 |
| 3,908.7 |
| 3,671.3 |
| - |
| 3,264.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 458.1 |
| 465.3 |
| 444.4 |
| 425.0 |
| 402.4 |
| 407.1 |
| 386.6 |
| 363.1 |
| 344.2 |
| 345.3 |
| 326.7 |
| 325.1 |
| 307.8 |
| 312.9 |
| 292.1 |
| - |
| 264.9 |
| 264.1 |
| 251.1 |
| 240.2 |
| - |
| 224.1 |
| 212.1 |
| 177.8 |
| 179.5 |
| 178.8 |
| 180.0 |
| 182.9 |
| 188.3 |
| 193.2 |
| 205.2 |
| 207.9 |
| 212.5 |
| 207.6 |
| 196.9 |
| 197.0 |
| 187.9 |
| 167.0 |
| 161.7 |
| - |
| 163.9 |
| 185.4 |
| 177.4 |
| 171.3 |
| - |
| 162.5 |
| 150.3 |
| 39.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,905.5 |
| 2,925.6 |
| 2,759.0 |
| 2,688.1 |
| 2,431.1 |
| 2,433.6 |
| 2,418.3 |
| 2,441.2 |
| 2,436.4 |
| 2,325.9 |
| 2,331.1 |
| 1,832.1 |
| 1,838.9 |
| 1,843.6 |
| - |
| 1,876.1 |
| 1,813.8 |
| 1,808.2 |
| 1,840.8 |
| - |
| 1,841.7 |
| 1,119.0 |
| 1,643.3 |
| 1,690.9 |
| 1,738.6 |
| 1,413.4 |
| 1,552.0 |
| 1,444.7 |
| 1,487.8 |
| 1,528.6 |
| 1,575.1 |
| 1,615.2 |
| 1,514.4 |
| 1,382.3 |
| 1,034.2 |
| 1,069.1 |
| 1,103.3 |
| - |
| 1,154.0 |
| 1,155.6 |
| 1,192.1 |
| 1,228.7 |
| - |
| 1,293.1 |
| 448.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.6 |
| 71.8 |
| 80.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 36.4 |
| 34.2 |
| 21.1 |
| 17.5 |
| 8.5 |
| 8.8 |
| 16.3 |
| 12.8 |
| 12.7 |
| 11.7 |
| 11.1 |
| 9.6 |
| 8.6 |
| 6.4 |
| - |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 231.1 |
| 229.9 |
| 218.4 |
| 195.1 |
| 197.2 |
| 174.0 |
| 179.2 |
| 184.4 |
| 184.0 |
| 184.4 |
| 186.3 |
| 363.8 |
| 284.2 |
| 143.3 |
| 142.7 |
| - |
| 253.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,333.4 |
| 10,306.8 |
| 9,514.1 |
| 9,227.6 |
| 8,316.7 |
| 8,183.4 |
| 8,313.9 |
| 7,906.7 |
| 7,698.2 |
| 8,298.4 |
| 8,541.3 |
| 8,573.1 |
| 7,955.2 |
| 6,770.6 |
| 7,159.7 |
| 6,952.0 |
| - |
| 6,742.9 |
| 6,541.1 |
| 6,343.8 |
| 6,175.8 |
| - |
| 6,333.7 |
| 4,262.4 |
| 183.2 |
| 146.5 |
| 354.3 |
| 152.7 |
| 127.1 |
| 119.4 |
| 147.2 |
| 248.5 |
| 196.6 |
| 173.6 |
| 184.4 |
| 216.5 |
| 238.9 |
| 379.5 |
| - |
| 397.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,026.4 |
| 1,016.3 |
| 1,109.2 |
| 1,043.5 |
| 911.4 |
| 1,080.1 |
| 1,155.2 |
| 1,137.1 |
| 1,310.8 |
| 1,158.6 |
| 1,087.8 |
| 835.3 |
| 927.4 |
| 878.1 |
| 23.5 |
| 26.6 |
| 987.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| 12.1 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.6 |
| 55.4 |
| 52.8 |
| 53.4 |
| 58.4 |
| 55.4 |
| 50.1 |
| 47.6 |
| 34.7 |
| 87.7 |
| 85.2 |
| 86.4 |
| 27.1 |
| 26.8 |
| 22.0 |
| - |
| 24.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,398.9 |
| 5,253.4 |
| 4,399.7 |
| 3,604.6 |
| 3,515.8 |
| 3,307.7 |
| 2,740.9 |
| 2,672.4 |
| 2,589.6 |
| 2,485.7 |
| 3,049.9 |
| 3,113.3 |
| 3,037.1 |
| 2,616.4 |
| 2,311.6 |
| 2,612.5 |
| 2,549.3 |
| - |
| 2,535.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.6 |
| 72.2 |
| 80.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 652.2 |
| 600.5 |
| 401.4 |
| 118.6 |
| 148.6 |
| 211.8 |
| 264.2 |
| 173.4 |
| 143.4 |
| 416.3 |
| 500.6 |
| 300.3 |
| 345.2 |
| 386.8 |
| - |
| - |
| 306.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.0 |
| 204.7 |
| 196.0 |
| 198.8 |
| 220.1 |
| 211.6 |
| 182.6 |
| 212.5 |
| 218.7 |
| 205.7 |
| 199.6 |
| 203.3 |
| 151.7 |
| 140.5 |
| 130.3 |
| - |
| 119.3 |
| 149.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 517.1 |
| 273.7 |
| 266.2 |
| 264.3 |
| 152.5 |
| 164.5 |
| 134.5 |
| 128.8 |
| 117.6 |
| 106.4 |
| 107.2 |
| 109.8 |
| 108.9 |
| 32.3 |
| 29.9 |
| 29.0 |
| - |
| 32.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,406.9 |
| 8,213.9 |
| 7,478.4 |
| 7,244.8 |
| 6,285.9 |
| 6,148.2 |
| 6,109.7 |
| 5,819.1 |
| 5,661.5 |
| 6,205.0 |
| 6,543.1 |
| 6,611.9 |
| 6,038.4 |
| 4,974.7 |
| 5,310.5 |
| 5,160.0 |
| - |
| 5,022.3 |
| 4,908.2 |
| 4,764.1 |
| 4,626.5 |
| - |
| 4,815.5 |
| 3,125.7 |
| 856.3 |
| 844.1 |
| 830.1 |
| 808.7 |
| 850.1 |
| 872.7 |
| 848.7 |
| 695.1 |
| 680.7 |
| 675.1 |
| 661.7 |
| 651.9 |
| 635.0 |
| 593.3 |
| 584.0 |
| 574.8 |
| - |
| 569.3 |
| 561.2 |
| 552.7 |
| 545.1 |
| - |
| 542.0 |
| 181.3 |
| 1,289.1 |
| 1,300.8 |
| 1,252.5 |
| 1,286.4 |
| 1,287.0 |
| 1,521.2 |
| 1,587.0 |
| 1,514.4 |
| 1,539.2 |
| 1,484.8 |
| 1,470.1 |
| 1,456.3 |
| 1,481.6 |
| 1,550.6 |
| 1,493.3 |
| - |
| 1,404.7 |
| 1,325.0 |
| 1,291.0 |
| 1,273.9 |
| 1,129.0 |
| 1,239.0 |
| 1,219.3 |
| (257.7) |
| (169.9) |
| (122.5) |
| (114.8) |
| (94.5) |
| (89.5) |
| (82.9) |
| (113.1) |
| (133.3) |
| (156.4) |
| (115.4) |
| (132.2) |
| (117.2) |
| (112.9) |
| (117.3) |
| (123.3) |
| (114.1) |
| - |
| (90.8) |
| (89.8) |
| (100.6) |
| (106.3) |
| (93.9) |
| (102.5) |
| (104.0) |
| 172.3 |
| 172.3 |
| 172.3 |
| 172.3 |
| 172.3 |
| 172.3 |
| 172.3 |
| 172.3 |
| 172.3 |
| 172.3 |
| 172.3 |
| 172.3 |
| 172.3 |
| 172.3 |
| - |
| 172.3 |
| 172.3 |
| 172.3 |
| 172.3 |
| - |
| 172.3 |
| 172.3 |
| 0.0 |
| 0.0 |
| 13.1 |
| 13.0 |
| 12.1 |
| 10.9 |
| 10.1 |
| 9.6 |
| 9.5 |
| 10.6 |
| 10.3 |
| 10.2 |
| 9.8 |
| 9.9 |
| - |
| 9.2 |
| 8.4 |
| 8.3 |
| 8.3 |
| - |
| 11.6 |
| 12.1 |
| 1,926.5 |
| 1,838.8 |
| 1,844.2 |
| 1,794.9 |
| 1,875.1 |
| 1,904.9 |
| 2,084.9 |
| 1,976.9 |
| 1,866.8 |
| 1,926.9 |
| 1,842.4 |
| 1,833.0 |
| 1,806.6 |
| 1,785.7 |
| 1,839.5 |
| 1,782.1 |
| - |
| 1,711.3 |
| 1,633.0 |
| 1,579.6 |
| 1,549.2 |
| - |
| 1,518.2 |
| 1,136.8 |
| 1,844.2 |
| 1,794.9 |
| 1,888.2 |
| 1,877.9 |
| 2,097.0 |
| 1,987.9 |
| 1,877.0 |
| 1,927.7 |
| 1,852.0 |
| 1,843.6 |
| 1,816.9 |
| 1,795.9 |
| 1,775.7 |
| 1,716.0 |
| - |
| 1,630.1 |
| 1,633.0 |
| 1,579.6 |
| 1,549.2 |
| - |
| 1,518.2 |
| 1,136.8 |
| 2,451.7 |
| 2,588.4 |
| 2,301.4 |
| 2,174.8 |
| 1,484.9 |
| 1,501.7 |
| 1,958.4 |
| 2,124.1 |
| 2,365.8 |
| 2,170.0 |
| 2,606.4 |
| 1,808.9 |
| 1,846.4 |
| 2,193.9 |
| - |
| 1,916.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 831.1 |
| 578.2 |
| 400.7 |
| 762.0 |
| 1,358.7 |
| 971.2 |
| 826.0 |
| 792.4 |
| 941.1 |
| 1,270.7 |
| 1,028.7 |
| 1,086.6 |
| 1,296.2 |
| 1,121.9 |
| - |
| 728.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,844.2 |
| 1,794.9 |
| 1,875.1 |
| 1,904.9 |
| 2,084.9 |
| 1,976.9 |
| 1,866.8 |
| 1,926.9 |
| 1,842.4 |
| 1,833.0 |
| 1,806.6 |
| 1,785.7 |
| 1,839.5 |
| 1,782.1 |
| - |
| 1,711.3 |
| 1,633.0 |
| 1,579.6 |
| 1,549.2 |
| - |
| 1,518.2 |
| 1,136.8 |
| (2,712.6) |
| (2,752.2) |
| (2,869.2) |
| (2,297.3) |
| (2,335.3) |
| (1,790.9) |
| (1,944.5) |
| (2,080.1) |
| (2,089.3) |
| (2,209.2) |
| (2,007.3) |
| (1,906.8) |
| (1,080.6) |
| (1,068.5) |
| (1,164.8) |
| - |
| (1,318.8) |
| (1,336.5) |
| (1,420.6) |
| (1,520.3) |
| - |
| (1,616.6) |
| (431.0) |