| (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 | 422.5 | 845.8 | 397.9 | 223.2 | 491.3 | 560.7 | 461.0 | 129.1 | 311.1 | 413.2 | 756.8 | 552.5 | 359.1 | 284.5 | 170.2 | 191.0 | 18.7 | 297.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 422.5 | 845.8 | 397.9 | 223.2 | 491.3 | 560.7 | 461.0 | 129.1 | 311.1 | 413.2 | 756.8 | 552.5 | 359.1 | 284.5 | 170.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 593.9 | 563.0 | 555.3 | 665.9 | 571.8 | 500.3 | 561.0 | 637.9 | 573.3 | 572.8 | 411.7 | 373.4 | 318.3 | 263.8 | 262.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 526.7 | 387.6 | 368.5 | 485.7 | 398.7 | 320.1 | 340.8 | 411.8 | 328.6 | 295.2 | 224.8 | 212.0 | 203.0 | 194.1 | 165.9 | 149.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,096.9 | 999.7 | 961.8 | 891.9 | 845.3 | 802.8 | 757.7 | 728.6 | 687.8 | 645.7 | 527.0 | 499.6 | 471.3 | 468.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 454.5 | 352.3 | 285.7 | 397.8 | 391.5 | 326.5 | 338.8 | 451.1 | 395.1 | 401.0 | 311.1 | 287.4 | 249.5 | 232.7 | 203.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 896.8 | 496.2 | 495.6 | 495.0 | 494.3 | 376.8 | 347.5 | 356.4 | 356.5 | 355.0 | 352.4 | 351.9 | 353.6 | 353.5 | 353.4 | |||
| 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 896.8 | 496.2 | 495.6 | 513.0 | 494.3 | 401.1 | 356.6 | 356.8 | 356.9 | 355.2 | 352.4 | 351.9 | 353.6 | 353.5 | 353.4 | 353.3 | ||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 411.9 | 272.5 | 376.1 | 422.5 | 371.8 | 397.9 | 935.6 | 845.8 | 699.0 | 578.9 | 513.3 | 397.9 | 359.3 | 339.0 | 284.1 | |||||||||||||||||||||||||
| - |
| 191.0 |
| 18.7 |
| 297.1 |
| 255.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 108.4 | 75.1 | 73.5 | 91.2 | 82.5 | 58.6 | 79.0 | 32.3 | 32.6 | 41.7 | 20.1 | 27.0 | 19.5 | 23.6 | 15.8 | 13.9 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | 32.3 | 32.6 | 41.7 | 20.1 | 48.5 | 33.1 | 36.6 | 31.8 | 31.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,651.5 | 1,871.5 | 1,395.2 | 1,466.0 | 1,544.3 | 1,439.7 | 1,441.8 | 1,211.1 | 1,245.6 | 1,322.9 | 1,413.4 | 1,186.4 | 913.5 | 779.0 | 630.5 | 626.3 | - | - |
| 484.9 |
| 458.8 |
| - |
| - |
| Accumulated Depreciation | 753.7 | 695.8 | 664.2 | 615.4 | 576.2 | 532.3 | 480.4 | 441.9 | 400.1 | 377.9 | 352.4 | 347.1 | 323.4 | 329.3 | 341.7 | 320.4 | - | - |
| Property,Plant & Equipment Net | 343.2 | 303.9 | 297.6 | 276.5 | 269.1 | 270.5 | 277.3 | 286.7 | 287.7 | 267.8 | 174.6 | 152.5 | 147.9 | 139.2 | 143.2 | 138.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 1.2 | 1.9 | - | - |
| Equity Method Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Goodwill | 1,495.5 | 1,098.7 | 1,097.9 | 1,084.3 | 1,094.7 | 1,080.0 | 967.3 | 970.6 | 900.9 | 947.8 | 565.0 | 569.4 | 568.2 | 554.9 | 559.2 | 515.6 | - | - |
| Intangible Assets | 1,099.0 | 440.5 | 481.2 | 529.2 | 573.2 | 605.9 | 466.0 | 498.7 | 448.8 | 381.4 | 223.4 | 231.6 | 245.1 | 230.8 | 234.2 | 199.5 | - | - |
| Operating Lease Right Of Use Assets | 97.4 | 65.6 | 84.1 | 74.9 | 58.0 | 63.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 23.4 | 2.3 | 3.0 | 1.3 | 1.9 | 2.7 | 2.3 | 2.9 | 3.4 | 5.1 | 3.5 | 3.0 | 1.7 | 4.1 | 2.0 | 3.7 | - | - |
| Other Non-Current Assets | 45.2 | 32.1 | 49.5 | 48.0 | 33.9 | 29.5 | 17.7 | 18.8 | 13.2 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | 1,357.3 | 819.0 | 827.5 | 842.4 | 818.7 | 823.7 | 738.9 | - | - |
| Total Assets | 4,755.2 | 3,814.6 | 3,408.5 | 3,480.2 | 3,575.1 | 3,491.7 | 3,172.4 | 2,988.8 | 2,899.6 | 2,948.0 | 2,407.0 | 2,166.4 | 1,903.8 | 1,736.9 | 1,597.4 | 1,503.6 | - | - |
| 195.0 |
| - |
| - |
| Short Term Debt | - | - | 0.0 | 18.0 | 0.0 | 24.3 | 9.1 | 0.4 | 0.4 | 0.2 | 0.0 | - | - | - | 0.0 | 0.0 | - | - |
| Deferred Revenue Current | 21.4 | 17.4 | 14.1 | 11.4 | 7.7 | 5.4 | 4.7 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 23.3 | 19.2 | 19.7 | 15.7 | 15.9 | 17.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 110.0 | 110.1 | 103.3 | 88.0 | 95.3 | 89.0 | 73.2 | 67.0 | 41.8 | 95.2 | 78.2 | 54.8 | 28.0 | 44.9 | 45.0 | 51.8 | - | - |
| Other Current Liabilities | 258.0 | 206.3 | 186.7 | 214.1 | 189.5 | 160.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 845.8 | 687.9 | 595.4 | 733.6 | 692.2 | 617.6 | 596.1 | 682.7 | 600.9 | 672.5 | 520.9 | 470.5 | 386.2 | 364.8 | 331.4 | 321.3 | - | - |
| 353.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 84.3 | 58.1 | 75.5 | 67.4 | 46.7 | 56.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 38.0 | 41.5 | 47.6 | 53.1 | 56.7 | 53.6 | 46.4 | - | - | - | - | - | 4.9 | 5.3 | 4.6 | 2.1 | - | - |
| Deferred Tax Liabilities | 24.9 | 26.0 | 59.0 | 102.1 | 101.0 | 94.9 | 92.7 | 92.5 | 108.2 | 74.6 | 31.7 | 58.4 | 53.9 | 33.4 | 36.4 | 10.2 | - | - |
| Pension Obligations | 39.2 | 37.5 | 38.4 | 41.4 | 60.2 | 91.6 | 99.7 | 64.6 | 96.9 | 119.9 | 83.9 | 65.1 | 54.7 | 90.1 | 60.5 | 71.1 | - | - |
| Other Non-Current Liabilities | 139.3 | 130.1 | 129.2 | 0.8 | 9.3 | 2.5 | 5.2 | 8.2 | 6.2 | 10.7 | 9.2 | 8.8 | 1.5 | 3.1 | 1.6 | 2.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,030.3 | 1,435.8 | 1,393.1 | 1,568.4 | 1,530.6 | 1,364.2 | 1,253.5 | 1,272.0 | 1,234.0 | 1,288.2 | 1,047.0 | 1,002.9 | 910.3 | 902.9 | 840.4 | 809.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,285.8 | 3,909.8 | 3,505.4 | 3,176.2 | 2,810.3 | 2,523.3 | 2,295.8 | 1,999.2 | 1,659.9 | 1,360.9 | 1,093.0 | 893.6 | 740.3 | 635.3 | 541.0 | 459.0 | - | - |
| Accumulated Other Comprehensive Income | (76.5) | (114.9) | (112.6) | (125.8) | (98.2) | (132.7) | (151.4) | (114.8) | (99.7) | (139.4) | (110.4) | (71.9) | (62.6) | (84.7) | (53.8) | (71.3) | - | - |
| Treasury Stock | - | - | - | 2,175.4 | 1,663.7 | 1,227.2 | 1,156.0 | 1,074.4 | 776.1 | 418.6 | 420.2 | 420.2 | 420.2 | 420.2 | 411.0 | 355.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,724.9 | 2,378.8 | 2,015.4 | 1,911.8 | 2,044.5 | 2,127.5 | 1,918.9 | 1,716.8 | 1,665.6 | 1,659.8 | 1,360.0 | 1,163.5 | 993.5 | 834.0 | 757.0 | 694.4 | 672.2 | 575.5 |
| Total Equity | 2,724.9 | 2,378.8 | 2,015.4 | 1,911.8 | 2,044.5 | 2,127.5 | 1,918.9 | 1,716.8 | 1,665.6 | 1,659.8 | 1,360.0 | 1,163.5 | 993.5 | 834.0 | 757.0 | 694.4 | 672.2 | 575.5 |
| - |
| - |
| Net debt | 474.3 | (349.6) | 97.7 | 289.8 | 3.0 | (159.6) | (104.4) | 227.7 | 45.8 | (58.0) | (404.4) | (200.6) | (5.5) | 69.0 | 183.2 | 162.3 | - | - |
| Working Capital | 805.7 | 1,183.6 | 799.8 | 732.4 | 852.1 | 822.1 | 845.7 | 528.4 | 644.7 | 650.4 | 892.5 | 715.9 | 527.3 | 414.2 | 299.1 | 305.0 | - | - |
| Book Value | 2,724.9 | 2,378.8 | 2,015.4 | 1,911.8 | 2,044.5 | 2,127.5 | 1,918.9 | 1,716.8 | 1,665.6 | 1,659.8 | 1,360.0 | 1,163.5 | 993.5 | 834.0 | 757.0 | 694.4 | 672.2 | 575.5 |
| Tangible Book Value | 130.4 | 839.6 | 436.3 | 298.3 | 376.6 | 441.6 | 485.6 | 247.5 | 315.9 | 330.6 | 571.6 | 362.5 | 180.2 | 48.3 | (36.4) | (20.7) | - | - |
| 223.2 |
| 318.2 |
| 475.5 |
| 504.0 |
| 491.3 |
| 593.5 |
| 498.7 |
| 507.0 |
| 560.7 |
| 520.6 |
| 380.6 |
| 266.6 |
| 461.0 |
| 333.7 |
| 232.0 |
| 214.8 |
| 129.1 |
| 94.3 |
| 229.8 |
| 428.6 |
| 311.1 |
| 189.7 |
| 463.2 |
| 451.2 |
| 413.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 411.9 | 272.5 | 376.1 | 422.5 | 371.8 | 397.9 | 935.6 | 845.8 | 699.0 | 578.9 | 513.3 | 397.9 | 359.3 | 339.0 | 284.1 | 223.2 | 318.2 | 475.5 | 504.0 | 491.3 | 593.5 | 498.7 | 507.0 | 560.7 | 520.6 | 380.6 | 266.6 | 461.0 | 333.7 | 232.0 | 214.8 | 129.1 | 94.3 | 229.8 | 428.6 | 311.1 | 189.7 | 463.2 | 451.2 | 413.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 610.9 | 579.0 | 565.3 | 593.9 | 608.6 | 577.6 | 534.7 | 563.0 | 512.3 | 494.9 | 517.1 | 555.3 | 545.0 | 523.1 | 584.2 | 665.9 | 597.2 | 546.8 | 529.3 | 571.8 | 509.0 | 448.0 | 445.3 | 500.3 | 451.3 | 506.7 | 507.7 | 561.0 | 586.0 | 520.1 | 556.7 | 637.9 | 572.6 | 500.2 | 514.3 | 573.3 | 521.1 | 500.9 | 522.5 | 572.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 458.3 | 515.2 | 518.1 | 526.7 | 486.0 | 471.9 | 391.1 | 387.6 | 372.3 | 375.8 | 365.3 | 368.5 | 400.5 | 436.4 | 487.0 | 485.7 | 580.6 | 524.4 | 439.7 | 398.7 | 370.0 | 321.3 | 316.1 | 320.1 | 355.3 | 348.6 | 352.6 | 340.8 | 390.6 | 413.0 | 420.2 | 411.8 | 406.5 | 322.1 | 339.6 | 328.6 | 342.2 | 353.7 | 334.4 | 295.2 |
| Prepaid Expenses | 137.4 | 138.5 | 122.0 | 108.4 | 122.6 | 111.4 | 75.9 | 75.1 | 90.4 | 97.2 | 78.4 | 73.5 | 103.6 | 95.0 | 100.5 | 91.2 | 112.6 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,618.5 | 1,505.2 | 1,581.5 | 1,651.5 | 1,589.0 | 1,558.8 | 1,937.3 | 1,871.5 | 1,674.0 | 1,546.8 | 1,474.1 | 1,395.2 | 1,408.4 | 1,393.5 | 1,455.8 | 1,466.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,149.2 | 1,136.7 | 1,113.3 | 1,096.9 | 1,058.6 | 1,039.9 | 1,005.0 | 999.7 | 996.3 | 981.2 | 966.7 | 961.8 | 940.5 | 927.8 | 906.1 | 891.9 | 877.7 | 864.6 | 846.2 | 845.3 | 830.7 | 818.9 | 818.4 | 802.8 | 792.0 | 788.2 | 774.0 | 757.7 | 751.7 | 748.5 | 732.4 | 728.6 | 721.2 | 705.8 | 696.6 | 687.8 | 675.6 | 661.4 | 658.8 | 645.7 |
| Accumulated Depreciation | 803.3 | 786.4 | 768.3 | 753.7 | 734.8 | 717.4 | 705.2 | 695.8 | 698.3 | 685.2 | 673.1 | 664.2 | 650.1 | 641.8 | 626.5 | 615.4 | 608.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 345.9 | 350.3 | 345.0 | 343.2 | 323.8 | 322.5 | 299.8 | 303.9 | 298.0 | 296.0 | 293.6 | 297.6 | 290.4 | 286.0 | 279.6 | 276.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,494.6 | 1,497.4 | 1,492.6 | 1,495.5 | 1,492.6 | 1,450.3 | 1,091.8 | 1,098.7 | 1,096.7 | 1,097.1 | 1,097.5 | 1,097.9 | 1,096.7 | 1,080.3 | 1,082.0 | 1,084.3 | 1,090.9 | 1,092.4 | ||||||||||||||||||||||
| Intangible Assets | 1,028.9 | 1,056.4 | 1,074.8 | 1,099.0 | 1,108.3 | 1,125.1 | 440.3 | 440.5 | 452.9 | 462.9 | 471.2 | 481.2 | 504.9 | 495.8 | 505.6 | 529.2 | 541.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 96.8 | 101.9 | 103.6 | 97.4 | 77.8 | 81.9 | 61.1 | 65.6 | 71.7 | 76.2 | 79.1 | 84.1 | 84.8 | 77.8 | 66.8 | 74.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 4.8 | 3.2 | 12.3 | 23.4 | 21.1 | 2.3 | 2.4 | 2.3 | 0.8 | 0.8 | 0.7 | 3.0 | 1.3 | 1.2 | 1.4 | 1.3 | 1.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 45.9 | 44.1 | 42.3 | 45.2 | 33.7 | 40.8 | 31.6 | 32.1 | 48.8 | 46.0 | 47.7 | 49.5 | 52.4 | 49.2 | 45.4 | 48.0 | 39.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,635.4 | 4,558.5 | 4,652.1 | 4,755.2 | 4,646.3 | 4,581.7 | 3,864.3 | 3,814.6 | 3,642.9 | 3,525.8 | 3,463.9 | 3,408.5 | 3,438.9 | 3,383.8 | 3,436.6 | 3,480.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 363.9 | 354.6 | 396.2 | 454.5 | 409.0 | 352.6 | 331.5 | 352.3 | 323.3 | 322.4 | 311.8 | 285.7 | 344.3 | 324.8 | 415.1 | 397.8 | 452.2 | 454.7 | 409.3 | 391.5 | 380.4 | 321.5 | 317.3 | 326.5 | 331.3 | 333.5 | 321.7 | 338.8 | 378.8 | 351.1 | 389.7 | 451.1 | 464.5 | 341.9 | 364.6 | 395.1 | 359.8 | 365.5 | 390.9 | 401.0 |
| Short Term Debt | - | - | - | - | - | 100.0 | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 18.0 | 122.0 | - | ||||||||||||||||||||||
| Deferred Revenue Current | 23.0 | 23.3 | 22.4 | 21.4 | 20.8 | 20.6 | 17.0 | 17.4 | 15.0 | 16.2 | 13.3 | 14.1 | 12.9 | 15.7 | 11.6 | 11.4 | 10.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 27.0 | 26.3 | 25.4 | 23.3 | 23.3 | 24.3 | 18.9 | 19.2 | 19.3 | 19.6 | 19.3 | 19.7 | 19.2 | 17.2 | 15.7 | 15.7 | ||||||||||||||||||||||||
| Accrued Expenses | 126.4 | 106.2 | 86.2 | 110.0 | 110.2 | 90.5 | 72.7 | 110.1 | 88.0 | 83.9 | 71.5 | 103.3 | 83.1 | 78.0 | 68.7 | 88.0 | 80.7 | |||||||||||||||||||||||
| Other Current Liabilities | 271.0 | 241.0 | 254.6 | 258.0 | 257.0 | 233.7 | 227.5 | 206.3 | 174.7 | 172.0 | 198.0 | 186.7 | 177.6 | 176.3 | 198.1 | 214.1 | 195.8 | |||||||||||||||||||||||
| Total Current Liabilities | 788.3 | 728.1 | 762.4 | 845.8 | 799.5 | 801.1 | 650.6 | 687.9 | 605.3 | 597.9 | 600.6 | 595.4 | 624.2 | 596.3 | 697.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 697.3 | 697.1 | 797.0 | 896.8 | 996.7 | 996.5 | 496.3 | 496.2 | 496.0 | 495.9 | 495.7 | 495.6 | 495.4 | 495.3 | 495.1 | 495.0 | 494.8 | 494.7 | 494.5 | 494.3 | 494.2 | 494.0 | 495.6 | 376.8 | 385.8 | 390.8 | 347.1 | 347.5 | 347.5 | 349.7 | 356.3 | 356.4 | 356.4 | 356.5 | 356.5 | 356.5 | 356.3 | 355.8 | 355.7 | 355.0 |
| Operating Lease Liabilities Non-Current | 80.0 | 84.8 | 87.7 | 84.3 | 65.6 | 71.3 | 54.4 | 58.1 | 63.4 | 67.5 | 70.0 | 75.5 | 78.0 | 72.4 | 63.6 | 67.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 32.7 | 34.1 | 35.6 | 38.0 | 38.8 | 39.6 | 39.6 | 41.5 | 41.3 | 44.1 | 46.4 | 47.6 | 49.2 | 51.0 | 52.1 | 53.1 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 40.2 | 27.2 | 24.6 | 24.9 | 14.3 | 8.6 | 25.6 | 26.0 | 42.0 | 42.3 | 56.5 | 59.0 | 103.2 | 100.6 | 100.8 | 102.1 | 100.3 | |||||||||||||||||||||||
| Pension Obligations | 40.1 | 39.9 | 39.6 | 39.2 | 37.8 | 37.6 | 37.5 | 37.5 | 38.8 | 38.7 | 38.4 | 38.4 | 41.9 | 41.7 | 41.5 | 41.4 | 51.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 138.0 | 140.6 | 146.8 | 139.3 | 148.4 | 146.2 | 136.5 | 130.1 | 142.7 | 133.9 | 138.6 | 129.2 | 126.4 | 129.9 | 134.5 | 128.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,783.9 | 1,717.7 | 1,858.1 | 2,030.3 | 2,062.3 | 2,061.3 | 1,400.9 | 1,435.8 | 1,388.2 | 1,376.2 | 1,399.8 | 1,393.1 | 1,469.1 | 1,436.2 | 1,533.1 | 1,568.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,626.4 | 4,491.5 | 4,401.0 | 4,285.8 | 4,177.1 | 4,084.0 | 4,012.0 | 3,909.8 | 3,795.7 | 3,686.4 | 3,601.9 | 3,505.4 | 3,426.6 | 3,325.8 | 3,246.8 | 3,176.2 | 3,065.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (71.6) | (60.7) | (81.4) | (76.5) | (114.6) | (142.9) | (131.7) | (114.9) | (111.9) | (112.7) | (114.1) | (112.6) | (120.0) | (126.3) | (126.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 2,394.2 | 2,299.5 | 2,253.0 | 2,175.4 | 2,068.8 | 1,772.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,851.5 | 2,840.8 | 2,794.0 | 2,724.9 | 2,584.0 | 2,520.4 | 2,463.4 | 2,378.8 | 2,254.7 | 2,149.6 | 2,064.1 | 2,015.4 | 1,969.8 | 1,947.6 | 1,903.5 | 1,911.8 | ||||||||||||||||||||||||
| Total Equity | 2,851.5 | 2,840.8 | 2,794.0 | 2,724.9 | 2,584.0 | 2,520.4 | 2,463.4 | 2,378.8 | 2,254.7 | 2,149.6 | 2,064.1 | 2,015.4 | 1,969.8 | 1,947.6 | 1,903.5 | 1,911.8 | 1,918.6 | 2,104.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 697.3 | 697.1 | 797.0 | 896.8 | 996.7 | 1,096.5 | 496.3 | 496.2 | 496.0 | 495.9 | 495.7 | 495.6 | 495.4 | 495.3 | 495.1 | 513.0 | 616.8 | 494.7 | 494.5 | 494.3 | 498.2 | 498.0 | 499.9 | 401.1 | 403.6 | 406.2 | 356.3 | 356.6 | 356.6 | 356.7 | 356.7 | 356.8 | 358.0 | 356.9 | 356.9 | 356.9 | 356.7 | 356.1 | 356.0 | 355.2 |
| Net debt | 285.4 | 424.6 | 420.9 | 474.3 | 624.9 | 698.6 | (439.3) | (349.6) | (203.0) | (83.0) | (17.6) | 97.7 | 136.1 | 156.3 | 211.0 | 289.8 | 298.6 | 19.2 | ||||||||||||||||||||||
| Working Capital | 830.2 | 777.1 | 819.1 | 805.7 | 789.5 | 757.7 | 1,286.7 | 1,183.6 | 1,068.7 | 948.9 | 873.5 | 799.8 | 784.2 | 797.2 | 758.2 | 732.4 | 741.7 | |||||||||||||||||||||||
| Book Value | 2,851.5 | 2,840.8 | 2,794.0 | 2,724.9 | 2,584.0 | 2,520.4 | 2,463.4 | 2,378.8 | 2,254.7 | 2,149.6 | 2,064.1 | 2,015.4 | 1,969.8 | 1,947.6 | 1,903.5 | 1,911.8 | 1,918.6 | 2,104.3 | ||||||||||||||||||||||
| Tangible Book Value | 328.0 | 287.0 | 226.6 | 130.4 | (16.9) | (55.0) | 931.3 | 839.6 | 705.1 | 589.6 | 495.4 | 436.3 | 368.2 | 371.5 | 315.9 | 298.3 | 286.0 | |||||||||||||||||||||||
| 125.3 |
| 126.9 |
| 82.5 |
| 66.0 |
| 76.1 |
| 79.3 |
| 58.6 |
| 53.1 |
| 71.9 |
| 79.5 |
| 79.0 |
| 69.0 |
| 67.5 |
| 60.1 |
| 32.3 |
| 32.4 |
| 41.3 |
| 41.3 |
| 32.6 |
| 41.1 |
| 46.1 |
| 48.1 |
| 41.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.0 |
| 67.5 |
| 60.1 |
| 32.3 |
| 32.4 |
| 41.3 |
| 41.3 |
| 32.6 |
| 41.1 |
| 46.1 |
| 48.1 |
| 41.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,608.6 |
| 1,672.0 |
| 1,599.9 |
| 1,544.3 |
| 1,538.5 |
| 1,344.1 |
| 1,347.7 |
| 1,439.7 |
| 1,380.3 |
| 1,307.8 |
| 1,206.4 |
| 1,441.8 |
| 1,379.3 |
| 1,232.6 |
| 1,251.8 |
| 1,211.1 |
| 1,105.8 |
| 1,093.4 |
| 1,323.8 |
| 1,245.6 |
| 1,094.1 |
| 1,363.9 |
| 1,356.2 |
| 1,322.9 |
| 600.5 |
| 585.2 |
| 576.2 |
| 571.0 |
| 556.9 |
| 549.6 |
| 532.3 |
| 516.9 |
| 508.9 |
| 495.6 |
| 480.4 |
| 471.2 |
| 464.3 |
| 449.4 |
| 441.9 |
| 433.2 |
| 423.0 |
| 410.5 |
| 400.1 |
| 391.2 |
| 383.6 |
| 385.3 |
| 377.9 |
| 269.2 |
| 264.1 |
| 261.0 |
| 269.1 |
| 259.7 |
| 262.0 |
| 268.8 |
| 270.5 |
| 275.1 |
| 279.3 |
| 278.4 |
| 277.3 |
| 280.5 |
| 284.2 |
| 283.0 |
| 286.7 |
| 288.0 |
| 282.8 |
| 286.1 |
| 287.7 |
| 284.4 |
| 277.8 |
| 273.5 |
| 267.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1,091.0 |
| 1,094.7 |
| 1,096.2 |
| 1,084.2 |
| 1,080.6 |
| 1,080.0 |
| 1,086.4 |
| 1,089.6 |
| 1,115.5 |
| 967.3 |
| 964.1 |
| 968.5 |
| 966.9 |
| 970.6 |
| 970.5 |
| 911.9 |
| 896.5 |
| 900.9 |
| 887.5 |
| 893.3 |
| 941.8 |
| 947.8 |
| 552.3 |
| 561.8 |
| 573.2 |
| 580.1 |
| 587.2 |
| 596.0 |
| 605.9 |
| 612.9 |
| 628.8 |
| 621.5 |
| 466.0 |
| 473.1 |
| 482.4 |
| 489.5 |
| 498.7 |
| 504.6 |
| 447.5 |
| 439.9 |
| 448.8 |
| 448.3 |
| 446.4 |
| 372.8 |
| 381.4 |
| 63.4 |
| 59.5 |
| 54.7 |
| 58.0 |
| 60.2 |
| 63.3 |
| 65.8 |
| 63.4 |
| 56.7 |
| 59.4 |
| 60.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.9 |
| 1.9 |
| 2.5 |
| 2.5 |
| 2.7 |
| 2.7 |
| 1.9 |
| 2.1 |
| 2.3 |
| 2.3 |
| 2.8 |
| 2.9 |
| 2.9 |
| 2.9 |
| 3.1 |
| 3.2 |
| 3.3 |
| 3.4 |
| 4.6 |
| 4.7 |
| 4.8 |
| 5.1 |
| 37.1 |
| 35.3 |
| 33.9 |
| 23.1 |
| 16.9 |
| 27.0 |
| 29.5 |
| 29.0 |
| 29.7 |
| 21.0 |
| 17.7 |
| 21.3 |
| - |
| - |
| 18.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,615.5 |
| 3,679.2 |
| 3,605.6 |
| 3,575.1 |
| 3,560.3 |
| 3,360.2 |
| 3,388.6 |
| 3,491.7 |
| 3,442.3 |
| 3,396.7 |
| 3,305.2 |
| 3,172.4 |
| 3,121.1 |
| 2,991.8 |
| 3,015.3 |
| 2,988.8 |
| 2,882.4 |
| 2,750.5 |
| 2,961.4 |
| 2,899.6 |
| 2,730.5 |
| 2,999.1 |
| 2,963.4 |
| 2,948.0 |
| - |
| 0.0 |
| 4.0 |
| 4.0 |
| 4.3 |
| 24.3 |
| 17.8 |
| 15.4 |
| 9.2 |
| 9.1 |
| 9.1 |
| 7.0 |
| 0.4 |
| 0.4 |
| 1.6 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.2 |
| 10.2 |
| 8.9 |
| 7.7 |
| 7.0 |
| 7.3 |
| 5.2 |
| 5.4 |
| 6.6 |
| 7.0 |
| 7.4 |
| 4.7 |
| 8.5 |
| 4.4 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.2 |
| 16.3 |
| 15.6 |
| 15.9 |
| 16.4 |
| 17.3 |
| 18.1 |
| 17.2 |
| 16.2 |
| 16.6 |
| 16.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.7 |
| 67.7 |
| 95.3 |
| 105.0 |
| 91.4 |
| 75.3 |
| 85.4 |
| 55.8 |
| 55.6 |
| 50.5 |
| 73.2 |
| 66.4 |
| 61.0 |
| 39.7 |
| 67.0 |
| 58.4 |
| 38.2 |
| 31.2 |
| 41.8 |
| 26.1 |
| 25.0 |
| 26.6 |
| 95.2 |
| 195.0 |
| 202.6 |
| 189.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 733.6 |
| 866.9 |
| 743.7 |
| 695.2 |
| 692.2 |
| 671.4 |
| 576.3 |
| 583.4 |
| 617.6 |
| 575.9 |
| 572.2 |
| 572.6 |
| 596.1 |
| 631.0 |
| 584.4 |
| 652.0 |
| 682.7 |
| 672.1 |
| 509.6 |
| 594.9 |
| 600.9 |
| 544.3 |
| 546.8 |
| 609.8 |
| 672.5 |
| 52.9 |
| 49.0 |
| 44.0 |
| 46.7 |
| 48.4 |
| 52.2 |
| 58.1 |
| 56.8 |
| 46.4 |
| 48.1 |
| 49.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.6 |
| 55.4 |
| 55.9 |
| 56.7 |
| 56.2 |
| 55.2 |
| 54.2 |
| 53.6 |
| 51.6 |
| 50.1 |
| 47.7 |
| 46.4 |
| 43.7 |
| 40.3 |
| 37.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.5 |
| 100.6 |
| 101.0 |
| 103.3 |
| 95.5 |
| 95.3 |
| 94.9 |
| 119.2 |
| 117.8 |
| 122.7 |
| 92.7 |
| 89.6 |
| 89.8 |
| 88.7 |
| 92.5 |
| 87.9 |
| 76.1 |
| 108.3 |
| 108.2 |
| 106.8 |
| 102.5 |
| 74.6 |
| 74.6 |
| 52.1 |
| 52.8 |
| 60.2 |
| 67.3 |
| 68.0 |
| 69.2 |
| 91.6 |
| 94.7 |
| 96.9 |
| 98.7 |
| 99.7 |
| 61.9 |
| 62.9 |
| 62.5 |
| 64.6 |
| 86.7 |
| 94.3 |
| 95.9 |
| 96.9 |
| 116.3 |
| 116.4 |
| 117.6 |
| 119.9 |
| 131.0 |
| 134.9 |
| 145.6 |
| 136.2 |
| 130.2 |
| 134.9 |
| 143.3 |
| 120.0 |
| 117.5 |
| 118.8 |
| 120.2 |
| 110.7 |
| 98.7 |
| 94.9 |
| 96.8 |
| 67.9 |
| 69.6 |
| 69.2 |
| 71.1 |
| 63.6 |
| 63.6 |
| 64.6 |
| 68.2 |
| 59.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,696.9 |
| 1,574.9 |
| 1,532.7 |
| 1,530.6 |
| 1,521.2 |
| 1,427.7 |
| 1,451.6 |
| 1,364.2 |
| 1,346.6 |
| 1,351.6 |
| 1,317.9 |
| 1,253.5 |
| 1,236.2 |
| 1,190.0 |
| 1,264.4 |
| 1,272.0 |
| 1,282.0 |
| 1,114.7 |
| 1,235.3 |
| 1,234.0 |
| 1,195.3 |
| 1,194.3 |
| 1,233.3 |
| 1,288.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,963.9 |
| 2,893.2 |
| 2,810.3 |
| 2,717.0 |
| 2,635.9 |
| 2,577.7 |
| 2,523.3 |
| 2,454.8 |
| 2,399.6 |
| 2,347.6 |
| 2,295.8 |
| 2,204.9 |
| 2,121.6 |
| 2,060.6 |
| 1,999.2 |
| 1,896.2 |
| 1,828.5 |
| 1,725.9 |
| 1,659.9 |
| 1,574.9 |
| 1,498.4 |
| 1,436.8 |
| 1,360.9 |
| (125.8) |
| (103.5) |
| (102.9) |
| (108.9) |
| (98.2) |
| (97.4) |
| (118.1) |
| (126.5) |
| (132.7) |
| (161.6) |
| (149.6) |
| (147.6) |
| (151.4) |
| (122.1) |
| (114.7) |
| (121.0) |
| (114.8) |
| (121.1) |
| (115.4) |
| (108.6) |
| (99.7) |
| (139.5) |
| (143.9) |
| (149.3) |
| (139.4) |
| 1,716.5 |
| 1,663.7 |
| 1,566.1 |
| 1,563.6 |
| 1,483.3 |
| 1,227.2 |
| 1,156.0 |
| 1,156.0 |
| 1,156.0 |
| 1,156.0 |
| 1,123.1 |
| 1,123.1 |
| 1,099.4 |
| 1,074.4 |
| 1,074.4 |
| 970.3 |
| 776.0 |
| 776.1 |
| 776.1 |
| 418.6 |
| 418.6 |
| 418.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,918.6 |
| 2,104.3 |
| 2,072.9 |
| 2,044.5 |
| 2,039.1 |
| 1,932.5 |
| 1,937.0 |
| 2,127.5 |
| 2,095.7 |
| 2,045.1 |
| 1,987.3 |
| 1,918.9 |
| 1,884.9 |
| 1,801.8 |
| 1,750.9 |
| 1,716.8 |
| 1,600.4 |
| 1,635.8 |
| 1,726.1 |
| 1,665.6 |
| 1,535.2 |
| 1,804.8 |
| 1,730.1 |
| 1,659.8 |
| 2,072.9 |
| 2,044.5 |
| 2,039.1 |
| 1,932.5 |
| 1,937.0 |
| 2,127.5 |
| 2,095.7 |
| 2,045.1 |
| 1,987.3 |
| 1,918.9 |
| 1,884.9 |
| 1,801.8 |
| 1,750.9 |
| 1,716.8 |
| 1,600.4 |
| 1,635.8 |
| 1,726.1 |
| 1,665.6 |
| 1,535.2 |
| 1,804.8 |
| 1,730.1 |
| 1,659.8 |
| (9.5) |
| 3.0 |
| (95.3) |
| (0.7) |
| (7.1) |
| (159.6) |
| (117.0) |
| 25.6 |
| 89.7 |
| (104.4) |
| 22.9 |
| 124.7 |
| 141.9 |
| 227.7 |
| 263.7 |
| 127.1 |
| (71.7) |
| 45.8 |
| 167.0 |
| (107.1) |
| (95.2) |
| (58.0) |
| 928.3 |
| 904.7 |
| 852.1 |
| 867.1 |
| 767.8 |
| 764.3 |
| 822.1 |
| 804.4 |
| 735.6 |
| 633.8 |
| 845.7 |
| 748.3 |
| 648.2 |
| 599.8 |
| 528.4 |
| 433.7 |
| 583.8 |
| 728.9 |
| 644.7 |
| 549.8 |
| 817.1 |
| 746.4 |
| 650.4 |
| 2,072.9 |
| 2,044.5 |
| 2,039.1 |
| 1,932.5 |
| 1,937.0 |
| 2,127.5 |
| 2,095.7 |
| 2,045.1 |
| 1,987.3 |
| 1,918.9 |
| 1,884.9 |
| 1,801.8 |
| 1,750.9 |
| 1,716.8 |
| 1,600.4 |
| 1,635.8 |
| 1,726.1 |
| 1,665.6 |
| 1,535.2 |
| 1,804.8 |
| 1,730.1 |
| 1,659.8 |
| 459.6 |
| 420.1 |
| 376.6 |
| 362.8 |
| 261.1 |
| 260.4 |
| 441.6 |
| 396.4 |
| 326.7 |
| 250.3 |
| 485.6 |
| 447.7 |
| 350.9 |
| 294.5 |
| 247.5 |
| 125.3 |
| 276.4 |
| 389.7 |
| 315.9 |
| 199.4 |
| 465.1 |
| 415.5 |
| 330.6 |