| (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 | 608.0 | 657.0 | 606.0 | 625.0 | 575.0 | 593.0 | 567.0 | 840.0 | 624.0 | 700.0 | 606.0 | 518.0 | 512.0 | 645.2 | 517.4 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 657.0 | 593.0 | 700.0 | 645.0 | 840.6 | 1,360.9 | 1,017.5 | 693.6 | 769.8 | 535.4 | 485.0 | 382.1 | - |
| Restricted Cash | 3.0 | 3.0 | 3.0 | 10.0 | 10.6 | 3.1 | 3.0 | 2.8 | 3.1 | 2.7 | 2.7 | 4.7 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 657.0 | 593.0 | 700.0 | 645.0 | 840.6 | 1,360.9 | 1,017.5 | 693.6 | 769.8 | 535.4 | 485.0 | 382.1 | - |
| Receivables | |||||||||||||
| Accounts Receivable | 1,014.0 | 1,015.0 | 1,043.0 | 909.3 | 760.4 | 738.3 | 718.4 | 739.9 | 748.2 | 640.4 | 647.2 | - | - |
| Current Assets | |||||||||||||
| Inventory | 756.0 | 734.0 | 741.0 | 829.6 | 669.7 | 559.9 | 591.6 | 613.0 | 608.6 | 529.7 | 530.7 | - | - |
| Prepaid Expenses | 170.0 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 2,731.0 | 2,454.0 | 2,454.0 | 2,368.9 | 2,299.4 | - | 2,231.9 | 2,218.8 | 2,193.6 | 1,933.0 | 1,855.3 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 637.0 | 659.0 | 725.0 | 733.5 | 657.4 | 564.4 | 483.7 | 522.8 | 554.9 | 474.2 | 454.7 | - | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 3,179.0 | 3,401.0 | 3,478.0 | 3,673.3 | 3,861.5 | - | 3,875.7 | 3,893.8 | 3,949.4 | 3,304.2 | - | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 255.0 | 255.0 | 254.0 | 252.4 | 251.8 | 250.9 | 249.9 | 245.3 | 242.4 | 239.3 | 237.0 | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 3,182.0 | 3,404.0 | 3,485.0 | 3,689.3 | 3,916.9 | 29.9 | 3,895.3 | 3,911.7 | 3,962.3 | 3,312.5 | 22.7 | - | - |
| Net debt | 2,525.0 | ||||||||||||
| 500.2 |
| 576.2 |
| 840.6 |
| 627.7 |
| 1,230.9 |
| 1,266.9 |
| 1,360.9 |
| 1,341.3 |
| 1,123.6 |
| 657.2 |
| 1,017.5 |
| 767.2 |
| 577.3 |
| 501.1 |
| 693.6 |
| 588.1 |
| 551.1 |
| 600.4 |
| 769.8 |
| 588.9 |
| 482.1 |
| 439.1 |
| 535.4 |
| 528.3 |
| 480.1 |
| Restricted Cash | 3.0 | 3.0 | 4.0 | 3.0 | 3.0 | 3.0 | 4.0 | 3.0 | 3.0 | 3.0 | 2.0 | 2.0 | 3.0 | 9.7 | 9.3 | 10.0 | 10.6 | 10.6 | 10.4 | 10.6 | 2.9 | 3.1 | 2.9 | 2.9 | 2.8 | 3.0 | 2.9 | 7.3 | 2.8 | 2.8 | 2.8 | 2.7 | 2.9 | 3.1 | 3.1 | 2.9 | 2.9 | 2.7 | 2.8 | 3.1 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 608.0 | 657.0 | 606.0 | 625.0 | 575.0 | 593.0 | 567.0 | 840.0 | 624.0 | 700.0 | 606.0 | 518.0 | 512.0 | 645.2 | 517.4 | 500.2 | 576.2 | 840.6 | 627.7 | 1,230.9 | 1,266.9 | 1,360.9 | 1,341.3 | 1,123.6 | 657.2 | 1,017.5 | 767.2 | 577.3 | 501.1 | 693.6 | 588.1 | 551.1 | 600.4 | 769.8 | 588.9 | 482.1 | 439.1 | 535.4 | 528.3 | 480.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 981.0 | 1,014.0 | 1,116.0 | 1,105.0 | 1,040.0 | 1,015.0 | 1,068.0 | 1,054.0 | 1,035.0 | 1,043.0 | 1,088.0 | 1,080.4 | 998.8 | 909.3 | 952.2 | 944.1 | 854.0 | 760.4 | 859.2 | 864.4 | 778.4 | 738.3 | 715.9 | 548.7 | 661.7 | 718.4 | 833.5 | 872.1 | 809.9 | 739.9 | 834.3 | 861.8 | 824.0 | 748.2 | 766.6 | 840.6 | 735.2 | 640.4 | 714.7 | 720.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 770.0 | 756.0 | 829.0 | 831.0 | 787.0 | 734.0 | 818.0 | 745.0 | 751.0 | 741.0 | 750.0 | 766.7 | 798.6 | 829.6 | 829.4 | 799.5 | 764.0 | 669.7 | 677.9 | 614.5 | 582.2 | 559.9 | 536.7 | 539.3 | 596.1 | 591.6 | 597.3 | 610.9 | 626.8 | 613.0 | 618.6 | 599.9 | 641.8 | 608.6 | 624.4 | 580.1 | 559.1 | 529.7 | 545.6 | 519.7 |
| Prepaid Expenses | 185.0 | 170.0 | 199.0 | 180.0 | 174.0 | 145.0 | 151.0 | 158.0 | 140.0 | 117.0 | 126.6 | 131.8 | 141.0 | 140.8 | 205.4 | 167.7 | 135.7 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,827.0 | 2,815.0 | 2,991.0 | 2,987.0 | 2,821.0 | 2,723.0 | 2,838.0 | 3,014.0 | 2,760.0 | 2,821.0 | 2,785.8 | 2,689.6 | 2,623.9 | 2,692.7 | 2,668.4 | 2,578.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,734.0 | 2,731.0 | 2,692.0 | 2,647.0 | 2,515.0 | 2,454.0 | 2,507.0 | 2,428.0 | 2,435.0 | 2,454.0 | 2,416.0 | 2,433.0 | 2,410.9 | 2,368.9 | 2,237.3 | 2,292.4 | 2,333.1 | 2,299.4 | 2,293.8 | 2,350.3 | 2,290.0 | 2,317.9 | 2,227.6 | 2,198.2 | 2,178.8 | 2,231.9 | 2,200.4 | 2,248.5 | 2,224.8 | 2,218.8 | 2,226.4 | 2,204.1 | 2,270.3 | 2,193.6 | 2,147.9 | 2,098.3 | 2,005.1 | 1,933.0 | 1,974.8 | 1,916.7 |
| Accumulated Depreciation | 1,441.0 | 1,432.0 | 1,413.0 | 1,392.0 | 1,316.0 | 1,273.0 | 1,319.0 | 1,270.0 | 1,261.0 | 1,250.0 | 1,246.7 | 1,236.2 | 1,206.9 | 1,178.7 | 1,115.8 | 1,139.5 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,293.0 | 1,299.0 | 1,279.0 | 1,255.0 | 1,199.0 | 1,181.0 | 1,188.0 | 1,158.0 | 1,174.0 | 1,204.0 | 1,169.3 | 1,196.8 | 1,204.0 | 1,190.2 | 1,121.5 | 1,152.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 11.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,772.0 | 1,795.0 | 1,769.0 | 1,775.0 | 1,677.0 | 1,640.0 | 1,718.0 | 1,549.0 | 1,554.0 | 1,591.0 | 1,484.0 | 1,526.6 | 1,523.6 | 1,498.0 | 1,390.4 | 1,498.1 | 1,574.4 | 1,592.7 | ||||||||||||||||||||||
| Intangible Assets | 1,114.0 | 1,147.0 | 1,141.0 | 1,167.0 | 1,146.0 | 1,149.0 | 1,207.0 | 1,061.0 | 1,087.0 | 1,130.0 | 1,036.6 | 1,077.1 | 1,093.4 | 1,112.3 | 1,093.5 | 1,172.9 | 1,237.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 552.0 | 543.0 | 580.0 | 597.0 | 568.0 | 556.0 | 549.0 | 524.0 | 514.0 | 526.0 | 520.3 | 553.0 | 555.7 | 566.0 | 545.2 | 540.7 | 568.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,558.0 | 7,599.0 | 7,760.0 | 7,781.0 | 7,411.0 | 7,249.0 | 7,500.0 | 7,306.0 | 7,089.0 | 7,272.0 | 6,996.0 | 7,043.1 | 7,000.6 | 7,059.2 | 6,819.0 | 6,942.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 723.0 | 637.0 | 691.0 | 764.0 | 732.0 | 659.0 | 708.0 | 715.0 | 721.0 | 725.0 | 709.9 | 702.3 | 703.5 | 733.5 | 746.6 | 746.8 | 748.0 | 657.4 | 622.5 | 597.5 | 565.0 | 564.4 | 482.9 | 331.9 | 489.8 | 483.7 | 495.3 | 508.4 | 530.9 | 522.8 | 533.5 | 537.7 | 570.0 | 554.9 | 545.1 | 489.9 | 456.7 | 474.2 | 469.2 | 438.2 |
| Short Term Debt | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 7.0 | 13.5 | 19.0 | 21.6 | 16.0 | 42.4 | 37.2 | 51.8 | 55.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,348.0 | 1,369.0 | 1,360.0 | 1,406.0 | 1,330.0 | 1,354.0 | 1,422.0 | 1,335.0 | 1,332.0 | 1,428.0 | 1,358.3 | 1,329.2 | 1,279.7 | 1,384.7 | 1,349.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,556.6 | - | 3,858.4 | 3,901.9 | 3,900.3 | - | 3,921.4 | 3,913.5 | 3,991.9 | - | 3,938.8 | 3,876.3 | 3,334.9 | - | 3,527.3 | 3,399.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 175.0 | 171.0 | 164.0 | 163.0 | 153.0 | 151.0 | 163.0 | 152.0 | 155.0 | 162.0 | 145.4 | 155.4 | 163.1 | 162.1 | 139.5 | 157.5 | 165.5 | |||||||||||||||||||||||
| Pension Obligations | 228.0 | 238.0 | 240.0 | 241.0 | 223.0 | 220.0 | 244.0 | 236.0 | 241.0 | 252.0 | 201.3 | 209.4 | 207.5 | 205.1 | 227.3 | 246.4 | 261.4 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 213.0 | 249.0 | 289.0 | 265.0 | 185.0 | 167.0 | 215.0 | 177.0 | 179.0 | 179.0 | 131.8 | 131.2 | 129.5 | 134.5 | 119.8 | 125.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,091.0 | 5,206.0 | 5,435.0 | 5,470.0 | 5,289.0 | 5,293.0 | 5,549.0 | 5,488.0 | 5,314.0 | 5,499.0 | 5,347.4 | 5,354.1 | 5,385.3 | 5,559.7 | 5,499.6 | 5,569.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 256.0 | 255.0 | 255.0 | 255.0 | 255.0 | 255.0 | 254.0 | 254.0 | 254.0 | 254.0 | 253.7 | 253.5 | 253.3 | 252.4 | 252.4 | 252.3 | 252.2 | 251.8 | 251.7 | 251.7 | 251.2 | 250.9 | 250.6 | 250.5 | 250.4 | 249.9 | 249.6 | 248.2 | 247.0 | 245.3 | 245.1 | 244.5 | 243.3 | 242.4 | 242.1 | 241.5 | 240.4 | 239.3 | 238.9 | 237.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,145.0 | 2,055.0 | 1,995.0 | 1,885.0 | 1,776.0 | 1,677.0 | 1,540.0 | 1,439.0 | 1,327.0 | 1,286.0 | 1,213.1 | 1,140.2 | 1,079.3 | 1,018.8 | 975.2 | 912.8 | 868.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (399.0) | (383.0) | (384.0) | (383.0) | (520.0) | (582.0) | (442.0) | (517.0) | (488.0) | (444.0) | (486.6) | (419.7) | (422.5) | (466.9) | (593.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 862.3 | 687.2 | ||||||||||||||||||||||
| Minority Interest | 46.0 | 47.0 | 46.0 | 46.0 | 46.0 | 44.0 | 46.0 | 45.0 | 44.0 | 46.0 | 44.5 | 44.8 | 45.2 | 46.0 | 46.1 | 46.6 | 45.8 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,421.0 | 2,346.0 | 2,279.0 | 2,265.0 | 2,076.0 | 1,912.0 | 1,905.0 | 1,773.0 | 1,731.0 | 1,727.0 | 1,604.1 | 1,644.2 | 1,570.1 | 1,453.5 | 1,273.3 | 1,326.2 | ||||||||||||||||||||||||
| Total Equity | 2,467.0 | 2,393.0 | 2,325.0 | 2,311.0 | 2,122.0 | 1,956.0 | 1,951.0 | 1,818.0 | 1,775.0 | 1,773.0 | 1,649.0 | 1,689.0 | 1,615.0 | 1,500.0 | 1,319.4 | 1,372.8 | 1,421.2 | 1,538.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 7.0 | 13.5 | 19.0 | 21.6 | 16.0 | 42.4 | 37.2 | 51.8 | 55.4 | 19.0 | 16.2 | 25.6 | 29.9 | 24.4 | 17.0 | 3,572.5 | 19.6 | 3,876.5 | 3,921.3 | 3,919.5 | 17.9 | 3,939.6 | 3,929.1 | 4,008.8 | 12.9 | 3,951.9 | 3,887.2 | 3,344.1 | 8.3 | 3,554.0 | 3,426.9 |
| Net debt | (605.0) | (654.0) | (603.0) | (622.0) | (572.0) | (590.0) | (564.0) | (837.0) | (621.0) | (693.0) | (592.5) | (499.0) | (490.4) | (629.2) | (475.0) | (463.0) | (524.4) | (785.2) | ||||||||||||||||||||||
| Working Capital | 1,479.0 | 1,446.0 | 1,631.0 | 1,581.0 | 1,491.0 | 1,369.0 | 1,416.0 | 1,679.0 | 1,428.0 | 1,393.0 | 1,427.5 | 1,360.4 | 1,344.2 | 1,308.0 | 1,318.7 | 1,244.6 | 1,171.3 | |||||||||||||||||||||||
| Book Value | 2,421.0 | 2,346.0 | 2,279.0 | 2,265.0 | 2,076.0 | 1,912.0 | 1,905.0 | 1,773.0 | 1,731.0 | 1,727.0 | 1,604.1 | 1,644.2 | 1,570.1 | 1,453.5 | 1,273.3 | 1,326.2 | 1,375.4 | 1,492.9 | ||||||||||||||||||||||
| Tangible Book Value | (465.0) | (596.0) | (631.0) | (677.0) | (747.0) | (877.0) | (1,020.0) | (837.0) | (910.0) | (994.0) | (916.5) | (959.5) | (1,046.9) | (1,156.8) | (1,210.6) | (1,344.8) | (1,436.5) | |||||||||||||||||||||||
| 145.0 |
| 117.0 |
| 140.8 |
| 117.2 |
| 132.2 |
| 131.2 |
| 139.4 |
| 63.9 |
| 50.3 |
| 63.6 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,815.0 | 2,723.0 | 2,821.0 | 2,692.7 | 2,575.6 | 2,925.9 | 2,573.4 | 2,309.6 | 2,315.6 | 1,920.0 | 1,847.8 | - | - |
| 1,432.0 |
| 1,273.0 |
| 1,250.0 |
| 1,178.7 |
| 1,113.2 |
| - |
| 1,008.9 |
| 920.6 |
| 805.0 |
| 617.3 |
| 472.4 |
| - |
| - |
| Property,Plant & Equipment Net | 1,299.0 | 1,181.0 | 1,204.0 | 1,190.2 | 1,186.2 | - | 1,223.0 | 1,298.2 | 1,388.6 | 1,315.7 | 1,382.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 12.0 | 11.0 | 11.0 | 10.0 | 9.9 | 10.7 | 15.1 | 15.4 | 15.5 | 13.6 | 12.4 | 14.3 | - |
| Goodwill | 1,795.0 | 1,640.0 | 1,591.0 | 1,498.0 | 1,592.7 | 1,294.9 | 1,208.9 | 1,230.8 | 1,271.2 | 964.1 | 931.3 | 1,001.1 | - |
| Intangible Assets | 1,147.0 | 1,149.0 | 1,130.0 | 1,112.3 | 1,278.2 | 1,148.8 | 1,223.9 | 1,348.0 | 1,428.2 | 1,130.3 | 1,191.6 | - | - |
| Operating Lease Right Of Use Assets | 112.0 | 99.0 | 105.0 | 102.6 | 104.2 | 101.3 | 95.6 | 0.0 | - | - | - | - | - |
| Deferred Tax Assets | 119.0 | 164.0 | 170.0 | 165.2 | 181.5 | 223.6 | 162.3 | 184.8 | 198.4 | 322.4 | 272.6 | - | - |
| Other Non-Current Assets | 543.0 | 556.0 | 526.0 | 566.0 | 584.5 | 593.1 | 588.8 | 489.1 | 428.6 | 536.1 | 479.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,599.0 | 7,249.0 | 7,272.0 | 7,059.2 | 7,217.2 | 7,157.2 | 6,818.0 | 6,675.7 | 6,832.2 | 5,866.2 | 5,830.1 | - | - |
| 3.0 |
| 3.0 |
| 7.0 |
| 16.0 |
| 55.4 |
| 29.9 |
| 19.6 |
| 17.9 |
| 12.9 |
| 8.3 |
| 22.7 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 31.0 | 27.0 | 31.0 | 28.4 | 27.2 | 28.8 | 29.3 | 0.0 | - | - | - | - | - |
| Accrued Expenses | 210.0 | 245.0 | 259.0 | 181.4 | 179.6 | 204.2 | 188.2 | 163.2 | 153.3 | 145.8 | 140.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,369.0 | 1,354.0 | 1,428.0 | 1,384.7 | 1,334.9 | 1,180.9 | 1,072.9 | 1,040.6 | 1,082.2 | 942.1 | 875.0 | - | - |
| 81.0 |
| 73.0 |
| 76.0 |
| 75.9 |
| 79.3 |
| 75.6 |
| 69.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 171.0 | 151.0 | 162.0 | 162.1 | 174.7 | 114.0 | 115.5 | 140.8 | 152.9 | 160.2 | 148.0 | - | - |
| Pension Obligations | 238.0 | 220.0 | 252.0 | 205.1 | 269.3 | 309.9 | 285.2 | 261.9 | 279.1 | 249.1 | 252.3 | - | - |
| Other Non-Current Liabilities | 249.0 | 167.0 | 179.0 | 134.5 | 149.7 | 234.1 | 144.6 | 100.1 | 32.3 | 32.2 | 22.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,206.0 | 5,293.0 | 5,499.0 | 5,559.7 | 5,678.5 | 5,677.4 | 5,408.4 | 5,365.2 | 5,424.4 | 4,619.6 | 4,688.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 2,055.0 | 1,677.0 | 1,286.0 | 1,018.8 | 827.2 | 563.3 | 443.2 | 198.6 | (21.4) | (58.1) | (132.8) | - | - |
| Accumulated Other Comprehensive Income | (383.0) | (582.0) | (444.0) | (466.9) | (414.4) | (424.8) | (395.5) | (336.1) | (241.0) | (350.4) | (269.3) | - | - |
| Treasury Stock | - | - | 937.3 | 887.3 | 687.2 | 443.5 | 417.5 | 312.2 | 58.4 | 0.0 | - | - | - |
| Minority Interest | 47.0 | 44.0 | 46.0 | 46.0 | 45.8 | 46.8 | 55.4 | 105.4 | 131.7 | 121.5 | 67.5 | - | - |
| Total Stockholders Equity | 2,346.0 | 1,912.0 | 1,727.0 | 1,453.5 | 1,492.9 | 1,433.0 | 1,354.2 | 1,205.1 | 1,276.1 | 1,125.1 | 1,073.7 | 1,106.1 | 1,211.8 |
| Total Equity | 2,393.0 | 1,956.0 | 1,773.0 | 1,500.0 | 1,540.0 | 1,479.8 | 1,409.6 | 1,310.5 | 1,407.8 | 1,246.6 | 1,133.2 | 1,106.1 | 1,211.8 |
| 2,811.0 |
| 2,785.0 |
| 3,044.3 |
| 3,076.3 |
| (1,331.0) |
| 2,877.8 |
| 3,218.1 |
| 3,192.5 |
| 2,777.1 |
| (462.3) |
| - |
| - |
| Working Capital | 1,446.0 | 1,369.0 | 1,393.0 | 1,308.0 | 1,240.7 | 1,745.0 | 1,500.5 | 1,269.0 | 1,233.4 | 977.9 | 972.8 | - | - |
| Book Value | 2,346.0 | 1,912.0 | 1,727.0 | 1,453.5 | 1,492.9 | 1,433.0 | 1,354.2 | 1,205.1 | 1,276.1 | 1,125.1 | 1,073.7 | 1,106.1 | 1,211.8 |
| Tangible Book Value | (596.0) | (877.0) | (994.0) | (1,156.8) | (1,378.0) | (1,010.7) | (1,078.6) | (1,373.7) | (1,423.3) | (969.3) | (1,049.2) | 105.0 | - |
| 117.2 |
| 147.7 |
| 156.5 |
| 136.5 |
| 132.2 |
| 145.2 |
| 150.4 |
| 155.6 |
| 131.2 |
| 130.0 |
| 136.0 |
| 210.4 |
| 139.4 |
| 128.5 |
| 129.5 |
| 116.9 |
| 63.9 |
| 68.7 |
| 68.5 |
| 62.1 |
| 50.3 |
| 58.9 |
| 62.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,516.3 |
| 2,575.6 |
| 2,513.8 |
| 3,048.2 |
| 2,890.8 |
| 2,925.9 |
| 2,850.3 |
| 2,480.2 |
| 2,189.3 |
| 2,573.4 |
| 2,433.1 |
| 2,312.1 |
| 2,261.6 |
| 2,309.6 |
| 2,296.2 |
| 2,257.7 |
| 2,302.9 |
| 2,315.6 |
| 2,174.1 |
| 2,095.0 |
| 1,935.4 |
| 1,920.0 |
| 2,072.6 |
| 1,961.8 |
| 1,148.7 |
| 1,113.2 |
| 1,100.3 |
| 1,167.0 |
| 1,126.4 |
| 1,123.4 |
| 1,062.4 |
| 1,040.0 |
| 1,015.7 |
| 1,008.9 |
| 983.7 |
| 989.4 |
| 950.4 |
| 920.6 |
| 901.4 |
| 863.8 |
| 862.5 |
| 805.0 |
| 761.8 |
| 727.6 |
| 670.7 |
| 617.3 |
| 602.5 |
| 558.2 |
| 1,184.4 |
| 1,186.2 |
| 1,193.5 |
| 1,183.3 |
| 1,163.6 |
| 1,194.5 |
| 1,165.2 |
| 1,158.2 |
| 1,163.1 |
| 1,223.0 |
| 1,216.7 |
| 1,259.1 |
| 1,274.4 |
| 1,298.2 |
| 1,325.0 |
| 1,340.3 |
| 1,407.8 |
| 1,388.6 |
| 1,386.1 |
| 1,370.7 |
| 1,334.4 |
| 1,315.7 |
| 1,372.3 |
| 1,358.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 10.7 |
| 10.3 |
| 14.6 |
| 14.8 |
| 15.1 |
| 14.8 |
| 15.4 |
| 14.8 |
| 15.4 |
| 16.7 |
| 15.4 |
| 16.0 |
| - |
| 15.4 |
| 14.8 |
| 14.2 |
| - |
| 14.8 |
| 15.1 |
| 1,619.8 |
| 1,294.3 |
| 1,257.2 |
| 1,294.9 |
| 1,245.8 |
| 1,209.3 |
| 1,197.3 |
| 1,208.9 |
| 1,183.7 |
| 1,220.5 |
| 1,216.1 |
| 1,230.8 |
| 1,248.0 |
| 1,241.6 |
| 1,304.4 |
| 1,271.2 |
| 1,258.3 |
| 1,219.3 |
| 1,016.1 |
| 964.1 |
| 1,015.9 |
| 931.1 |
| 1,278.2 |
| 1,323.0 |
| 1,096.6 |
| 1,098.4 |
| 1,148.8 |
| 1,148.6 |
| 1,158.1 |
| 1,179.1 |
| 1,223.9 |
| 1,236.0 |
| 1,287.3 |
| 1,310.8 |
| 1,348.0 |
| 1,388.1 |
| 1,409.1 |
| 1,484.2 |
| 1,428.2 |
| 1,445.9 |
| 1,436.5 |
| 1,151.5 |
| 1,130.3 |
| 1,239.9 |
| 1,152.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.3 |
| 97.2 |
| 95.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 584.5 |
| 582.9 |
| 587.0 |
| 610.8 |
| 593.1 |
| 626.6 |
| 662.8 |
| 661.9 |
| 588.8 |
| 620.5 |
| 613.9 |
| 610.5 |
| 489.1 |
| 503.5 |
| 447.5 |
| 448.1 |
| 428.6 |
| 548.2 |
| 535.6 |
| 523.0 |
| 536.1 |
| 441.8 |
| 431.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,081.5 |
| 7,217.2 |
| 7,233.0 |
| 7,209.4 |
| 7,020.8 |
| 7,157.2 |
| 7,036.5 |
| 6,668.6 |
| 6,390.7 |
| 6,818.0 |
| 6,690.0 |
| 6,692.9 |
| 6,673.4 |
| 6,675.7 |
| 6,760.8 |
| 6,696.2 |
| 6,947.4 |
| 6,832.2 |
| 6,812.6 |
| 6,657.1 |
| 5,960.4 |
| 5,866.2 |
| 6,142.5 |
| 5,835.8 |
| 19.0 |
| 16.2 |
| 25.6 |
| 29.9 |
| 24.4 |
| 17.0 |
| 15.9 |
| 19.6 |
| 18.1 |
| 19.4 |
| 19.2 |
| 17.9 |
| 18.2 |
| 15.6 |
| 16.9 |
| 12.9 |
| 13.1 |
| 10.9 |
| 9.2 |
| 8.3 |
| 26.7 |
| 27.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.5 |
| 28.7 |
| 28.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,333.4 |
| 1,345.0 |
| 1,334.9 |
| 1,276.6 |
| 1,216.2 |
| 1,190.1 |
| 1,180.9 |
| 1,065.2 |
| 860.9 |
| 1,007.2 |
| 1,072.9 |
| 1,034.9 |
| 996.8 |
| 1,021.5 |
| 1,040.6 |
| 1,031.3 |
| 993.9 |
| 1,019.5 |
| 1,082.2 |
| 1,030.4 |
| 981.6 |
| 851.5 |
| 942.1 |
| 916.1 |
| 850.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.9 |
| 71.8 |
| 71.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 174.7 |
| 177.9 |
| 116.6 |
| 108.2 |
| 114.0 |
| 108.5 |
| 108.7 |
| 108.6 |
| 115.5 |
| 115.8 |
| 133.6 |
| 138.5 |
| 140.8 |
| 149.3 |
| 155.9 |
| 167.1 |
| 152.9 |
| 162.1 |
| 164.5 |
| 161.9 |
| 160.2 |
| 192.3 |
| 160.9 |
| 269.3 |
| 288.0 |
| 296.0 |
| 294.2 |
| 309.9 |
| 284.0 |
| 278.3 |
| 275.4 |
| 285.2 |
| 248.6 |
| 259.0 |
| 257.6 |
| 261.9 |
| 271.0 |
| 267.7 |
| 286.2 |
| 279.1 |
| 288.1 |
| 262.9 |
| 252.0 |
| 249.1 |
| 243.3 |
| 243.4 |
| 149.2 |
| 149.7 |
| 204.2 |
| 231.9 |
| 212.4 |
| 234.1 |
| 183.2 |
| 182.1 |
| 179.2 |
| 144.6 |
| 178.7 |
| 184.0 |
| 167.2 |
| 100.1 |
| 111.1 |
| 30.6 |
| 30.7 |
| 32.3 |
| 32.5 |
| 33.2 |
| 32.9 |
| 32.2 |
| 31.9 |
| 28.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,660.3 |
| 5,678.5 |
| 5,745.9 |
| 5,674.1 |
| 5,615.0 |
| 5,677.4 |
| 5,651.8 |
| 5,410.0 |
| 5,049.9 |
| 5,408.4 |
| 5,350.3 |
| 5,385.8 |
| 5,393.8 |
| 5,365.2 |
| 5,414.7 |
| 5,290.3 |
| 5,423.0 |
| 5,424.4 |
| 5,378.3 |
| 5,265.6 |
| 4,576.6 |
| 4,619.6 |
| 4,811.7 |
| 4,581.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 827.2 |
| 774.0 |
| 704.9 |
| 578.5 |
| 563.3 |
| 493.6 |
| 411.1 |
| 493.9 |
| 443.2 |
| 401.5 |
| 336.0 |
| 241.3 |
| 198.6 |
| 123.2 |
| 136.3 |
| 61.4 |
| (21.4) |
| 40.1 |
| (14.8) |
| 17.0 |
| (58.1) |
| (65.3) |
| (54.6) |
| (473.2) |
| (401.4) |
| (414.4) |
| (438.3) |
| (408.0) |
| (453.6) |
| (424.8) |
| (470.2) |
| (509.6) |
| (513.9) |
| (395.5) |
| (411.8) |
| (356.0) |
| (335.7) |
| (336.1) |
| (312.4) |
| (299.6) |
| (192.7) |
| (241.0) |
| (256.3) |
| (278.5) |
| (309.8) |
| (350.4) |
| (252.9) |
| (268.9) |
| 657.3 |
| 567.2 |
| 507.2 |
| 443.5 |
| 418.4 |
| 418.4 |
| 417.5 |
| 417.5 |
| 417.5 |
| 417.5 |
| 378.0 |
| 312.2 |
| 211.9 |
| 162.2 |
| 61.7 |
| 58.4 |
| 58.4 |
| 8.3 |
| - |
| 0.0 |
| - |
| - |
| 45.8 |
| 46.3 |
| 47.0 |
| 46.4 |
| 46.8 |
| 45.0 |
| 45.5 |
| 49.8 |
| 55.4 |
| 54.0 |
| 54.6 |
| 73.4 |
| 105.4 |
| 102.7 |
| 102.4 |
| 103.0 |
| 131.7 |
| 124.9 |
| 125.3 |
| 123.8 |
| 121.5 |
| 120.3 |
| 68.3 |
| 1,375.4 |
| 1,492.9 |
| 1,440.8 |
| 1,488.3 |
| 1,359.4 |
| 1,433.0 |
| 1,339.7 |
| 1,213.1 |
| 1,291.0 |
| 1,354.2 |
| 1,285.7 |
| 1,252.5 |
| 1,206.2 |
| 1,205.1 |
| 1,243.4 |
| 1,303.5 |
| 1,421.4 |
| 1,276.1 |
| 1,309.4 |
| 1,266.2 |
| 1,260.0 |
| 1,125.1 |
| 1,210.5 |
| 1,186.5 |
| 1,487.1 |
| 1,535.3 |
| 1,405.8 |
| 1,479.8 |
| 1,384.7 |
| 1,258.6 |
| 1,340.8 |
| 1,409.6 |
| 1,339.7 |
| 1,307.1 |
| 1,279.6 |
| 1,310.5 |
| 1,346.1 |
| 1,405.9 |
| 1,524.4 |
| 1,407.8 |
| 1,434.3 |
| 1,391.5 |
| 1,372.8 |
| 1,246.6 |
| 1,367.7 |
| 1,288.4 |
| (608.7) |
| (1,214.7) |
| (1,241.3) |
| (1,331.0) |
| (1,316.9) |
| (1,106.6) |
| 2,915.3 |
| (997.9) |
| 3,109.3 |
| 3,344.0 |
| 3,418.4 |
| (675.7) |
| 3,351.5 |
| 3,378.0 |
| 3,408.4 |
| (756.9) |
| 3,363.0 |
| 3,405.1 |
| 2,905.0 |
| (527.1) |
| 3,025.7 |
| 2,946.8 |
| 1,240.7 |
| 1,237.2 |
| 1,832.0 |
| 1,700.7 |
| 1,745.0 |
| 1,785.1 |
| 1,619.3 |
| 1,182.1 |
| 1,500.5 |
| 1,398.2 |
| 1,315.3 |
| 1,240.1 |
| 1,269.0 |
| 1,264.9 |
| 1,263.8 |
| 1,283.4 |
| 1,233.4 |
| 1,143.7 |
| 1,113.4 |
| 1,083.9 |
| 977.9 |
| 1,156.5 |
| 1,111.7 |
| 1,440.8 |
| 1,488.3 |
| 1,359.4 |
| 1,433.0 |
| 1,339.7 |
| 1,213.1 |
| 1,291.0 |
| 1,354.2 |
| 1,285.7 |
| 1,252.5 |
| 1,206.2 |
| 1,205.1 |
| 1,243.4 |
| 1,303.5 |
| 1,421.4 |
| 1,276.1 |
| 1,309.4 |
| 1,266.2 |
| 1,260.0 |
| 1,125.1 |
| 1,210.5 |
| 1,186.5 |
| (1,378.0) |
| (1,502.0) |
| (902.6) |
| (996.2) |
| (1,010.7) |
| (1,054.7) |
| (1,154.3) |
| (1,085.4) |
| (1,078.6) |
| (1,134.0) |
| (1,255.3) |
| (1,320.7) |
| (1,373.7) |
| (1,392.7) |
| (1,347.2) |
| (1,367.2) |
| (1,423.3) |
| (1,394.8) |
| (1,389.6) |
| (907.6) |
| (969.3) |
| (1,045.3) |
| (897.4) |