| (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 | 298.8 | 183.4 | 488.3 | 645.5 | 1,068.2 | 681.8 | 678.3 | 322.4 | 325.0 | 342.4 | 267.1 | 319.5 | 438.7 | 310.6 | 246.0 | 230.4 | 207.1 | 166.2 |
| Restricted Cash | 4.3 | 3.3 | 3.3 | 3.2 | 3.5 | 3.7 | 3.6 | 3.9 | 3.9 | 3.4 | 4.2 | - | 6.7 | 7.6 | 6.1 | 6.4 | - | - |
| Short Term Investments | - | - | - | 0.0 | 100.0 | 50.0 | 6.6 | 0.0 | 114.2 | 157.9 | 201.2 | 178.0 | - | - | - | - | - | |
| Cash And Short Term Investments | 298.8 | 183.4 | 488.3 | 645.5 | 1,168.2 | 731.8 | 684.9 | 322.4 | 439.2 | 500.3 | 468.3 | 497.5 | 438.7 | 310.6 | 246.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 544.9 | 565.5 | 492.0 | 472.7 | 416.9 | 335.3 | 362.2 | 357.2 | 319.3 | 243.9 | 234.7 | 293.2 | 307.6 | 289.3 | 282.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 1,094.6 | 1,067.8 | 968.3 | 800.1 | 710.1 | 692.3 | 577.2 | 509.6 | 486.2 | 440.4 | 422.0 | 477.4 | 589.8 | 611.5 | 576.2 | 511.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,436.8 | 1,228.3 | 1,123.9 | 933.7 | 841.2 | 828.0 | 731.7 | 692.4 | 687.8 | 616.5 | 603.5 | 622.7 | 699.2 | 643.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 215.9 | 234.1 | 202.7 | 178.4 | 147.4 | 134.6 | 118.4 | 104.5 | 90.8 | 86.1 | 72.1 | 76.0 | 74.8 | 69.6 | 72.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,852.5 | 2,061.8 | 1,160.3 | 1,200.5 | 1,221.8 | 842.3 | 812.8 | 322.6 | - | - | - | 355.0 | 355.0 | 337.2 | 303.1 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.8 | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,852.5 | 2,061.8 | 1,160.3 | 1,200.5 | 1,221.8 | 842.3 | 812.8 | 322.6 | - | - | - | 355.0 | 355.0 | 337.2 | 303.1 | 486.5 | ||
| (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 | 133.4 | 298.8 | 293.1 | 92.0 | 184.2 | 183.4 | 148.1 | 169.7 | 340.1 | 488.3 | 363.6 | 574.8 | 597.9 | 645.5 | 626.2 | |||||||||||||||||||||||||
| - |
| 230.4 |
| 207.1 |
| 166.2 |
| 232.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 35.2 | 35.1 | 26.7 | 24.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 274.2 | 236.5 | 215.6 | 193.5 | 172.2 | 165.6 | 172.0 | 115.1 | 114.1 | 91.3 | 106.5 | 88.9 | 86.1 | 92.5 | 77.6 | 65.3 | - | - |
| Assets Held For Sale | - | - | 0.0 | 1.4 | 4.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,212.5 | 2,053.2 | 2,164.2 | 2,113.2 | 2,471.8 | 1,925.0 | 1,796.3 | 1,304.3 | 1,358.8 | 1,275.9 | 1,231.5 | 1,366.3 | 1,431.9 | 1,309.7 | 1,194.1 | 1,051.1 | - | - |
| 572.5 |
| 540.8 |
| - |
| - |
| Accumulated Depreciation | 692.0 | 559.0 | 524.2 | 446.7 | 435.1 | 432.5 | 425.6 | 421.8 | 421.3 | 377.4 | 372.4 | 372.8 | 399.7 | 359.4 | 323.5 | 307.1 | - | - |
| Property,Plant & Equipment Net | 744.8 | 669.3 | 599.7 | 487.0 | 406.1 | 395.5 | 306.1 | 270.6 | 266.5 | 239.1 | 231.1 | 249.9 | 299.5 | 283.6 | 249.0 | 233.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,547.7 | 1,507.3 | 582.6 | 457.6 | 339.5 | 320.4 | 293.0 | 275.7 | 169.8 | 130.6 | 130.6 | 127.8 | 127.4 | 115.9 | 100.2 | 98.3 | 47.5 | - |
| Intangible Assets | 899.6 | 912.5 | 330.5 | 270.9 | 211.8 | 229.1 | 233.2 | 218.7 | 82.4 | 69.7 | 74.7 | 83.8 | 105.6 | 117.0 | 136.4 | 136.1 | - | - |
| Operating Lease Right Of Use Assets | 165.8 | 145.5 | 91.7 | 51.2 | 59.9 | 67.4 | 65.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 421.7 | 286.2 | 297.2 | 76.8 | 90.1 | 72.0 | 60.5 | 50.9 | 57.0 | 76.5 | 53.0 | 29.7 | 18.7 | 17.6 | 17.2 | 12.5 | - | - |
| Other Non-Current Assets | 249.3 | 232.7 | 184.0 | 155.1 | 70.8 | 39.6 | 16.8 | 8.4 | 14.0 | 16.6 | 9.1 | 7.3 | 5.2 | 12.6 | 13.6 | 18.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,241.4 | 5,806.7 | 4,249.9 | 3,611.8 | 3,650.0 | 3,049.0 | 2,771.5 | 2,128.6 | 1,948.5 | 1,808.4 | 1,730.0 | 1,864.8 | 1,988.3 | 1,856.4 | 1,710.5 | 1,549.8 | - | - |
| 64.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 185.5 | - | - |
| Deferred Revenue Current | 441.3 | 438.2 | 400.0 | 218.0 | 197.5 | 189.2 | 137.9 | 124.4 | 111.7 | 75.5 | 77.0 | 89.0 | 88.1 | 82.5 | 83.0 | 70.3 | - | - |
| Operating Lease Liabilities Current | 35.2 | 32.1 | 23.3 | 16.4 | 17.9 | 21.3 | 20.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 179.7 | 187.8 | 166.5 | 136.1 | 132.0 | 110.6 | 105.7 | 104.2 | 105.4 | 83.8 | 88.5 | 87.7 | 88.0 | 85.1 | 77.5 | 68.8 | - | - |
| Other Current Liabilities | 605.4 | 576.5 | 478.2 | 347.0 | 481.2 | 465.9 | 388.8 | 351.9 | 322.0 | 269.5 | 303.5 | 301.4 | 297.8 | 336.7 | 320.0 | 301.7 | - | - |
| Total Current Liabilities | 1,279.2 | 1,281.3 | 1,202.1 | 914.3 | 938.5 | 791.9 | 645.6 | 599.3 | 524.5 | 524.7 | 554.5 | 582.7 | 648.6 | 681.8 | 755.8 | 831.5 | - | - |
| 301.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 138.6 | 118.9 | 74.8 | 34.8 | 41.8 | 47.0 | 47.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 109.1 | 100.0 | 91.5 | 101.6 | 50.2 | 50.9 | 42.8 | 38.3 | 48.7 | 46.8 | 44.4 | 37.1 | 33.7 | 34.9 | 32.7 | 29.3 | - | - |
| Deferred Tax Liabilities | 112.5 | 118.5 | 67.7 | 62.3 | 46.0 | 43.1 | 48.8 | 51.1 | 24.3 | 10.1 | 9.5 | 17.8 | 22.6 | 12.1 | 23.8 | 18.8 | - | - |
| Pension Obligations | 99.7 | 103.0 | 76.6 | 45.7 | 104.3 | 122.8 | 122.0 | 90.5 | 105.6 | 102.5 | 91.6 | 66.2 | 40.5 | 60.0 | 39.2 | 39.4 | - | - |
| Other Non-Current Liabilities | 239.2 | 311.0 | 240.2 | 120.8 | 162.2 | 176.1 | 113.9 | 99.1 | 96.3 | 39.6 | 31.9 | 35.1 | 38.4 | 22.0 | 14.7 | 16.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,731.1 | 3,991.5 | 2,836.6 | 2,480.0 | 2,565.4 | 2,074.7 | 1,854.4 | 1,223.5 | 1,215.0 | 1,115.3 | 997.1 | 1,093.1 | 1,138.1 | 1,146.7 | 1,085.6 | 1,022.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,361.8 | 2,406.7 | 2,323.8 | 1,926.0 | 1,659.5 | 1,406.5 | 1,274.7 | 1,102.5 | 942.0 | 885.2 | 757.4 | 655.8 | 599.1 | 519.0 | 441.5 | 349.2 | - | - |
| Accumulated Other Comprehensive Income | (79.5) | (103.5) | 6.0 | 14.8 | (8.2) | 3.7 | (25.5) | 17.0 | 27.0 | (75.9) | (44.2) | 28.2 | 182.4 | 137.8 | 142.5 | 152.4 | 153.5 | 137.8 |
| Treasury Stock | 1,242.2 | 1,237.2 | 1,237.2 | 1,085.0 | 820.3 | 667.0 | 543.8 | 401.5 | 401.2 | 249.3 | 90.9 | 0.9 | 0.6 | 0.2 | 0.2 | 0.2 | - | - |
| Minority Interest | 17.0 | 15.9 | 17.4 | 11.9 | 14.1 | 13.1 | 10.3 | 8.5 | 8.1 | 6.7 | 6.8 | 5.8 | 4.1 | 3.1 | 3.4 | 2.7 | - | - |
| Total Stockholders Equity | 2,456.5 | 1,781.2 | 1,377.2 | 1,113.8 | 1,070.5 | 961.2 | 906.8 | 896.6 | 725.4 | 686.4 | 726.1 | 765.9 | 846.1 | 706.6 | 621.5 | 524.7 | 418.8 | 312.7 |
| Total Equity | 2,473.5 | 1,797.1 | 1,394.6 | 1,125.7 | 1,084.6 | 974.3 | 917.1 | 905.1 | 733.5 | 693.1 | 732.9 | 771.7 | 850.2 | 709.7 | 624.9 | 527.4 | 418.8 | 312.7 |
| - |
| - |
| Net debt | 1,553.7 | 1,878.4 | 672.0 | 555.0 | 53.6 | 110.5 | 127.9 | 0.2 | - | - | - | (142.5) | (83.7) | 26.6 | 57.1 | 256.1 | - | - |
| Working Capital | 933.3 | 771.9 | 962.1 | 1,198.9 | 1,533.3 | 1,133.1 | 1,150.7 | 705.0 | 834.3 | 751.2 | 677.0 | 783.6 | 783.3 | 627.9 | 438.3 | 219.6 | - | - |
| Book Value | 2,456.5 | 1,781.2 | 1,377.2 | 1,113.8 | 1,070.5 | 961.2 | 906.8 | 896.6 | 725.4 | 686.4 | 726.1 | 765.9 | 846.1 | 706.6 | 621.5 | 524.7 | 418.8 | 312.7 |
| Tangible Book Value | 9.2 | (638.6) | 464.1 | 385.3 | 519.2 | 411.7 | 380.6 | 402.2 | 473.2 | 486.1 | 520.8 | 554.3 | 613.1 | 473.7 | 384.9 | 290.3 | 371.3 | - |
| 723.0 |
| 816.1 |
| 1,068.2 |
| 573.0 |
| 608.1 |
| 696.8 |
| 681.8 |
| 567.1 |
| 746.8 |
| 795.5 |
| 678.3 |
| 296.3 |
| 282.5 |
| 298.8 |
| 322.4 |
| 270.1 |
| 258.7 |
| 283.9 |
| 325.0 |
| 263.9 |
| 217.7 |
| 277.5 |
| 342.4 |
| 278.7 |
| 232.5 |
| Restricted Cash | 4.2 | 4.3 | 4.2 | 4.2 | 3.5 | 3.3 | 3.6 | 3.5 | 3.2 | 3.3 | 3.3 | 3.4 | 3.5 | 3.2 | 3.1 | 3.3 | 3.5 | 3.5 | 3.5 | 3.6 | 3.6 | 3.7 | 3.5 | 3.6 | 3.4 | 3.6 | 3.7 | 4.0 | - | 3.9 | 4.7 | 3.8 | 4.1 | 3.9 | 3.8 | 3.7 | 3.2 | 3.5 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 100.0 | 100.0 | 96.8 | 97.9 | 50.0 | 50.0 | 50.0 | 50.0 | 56.2 | 6.6 | 6.1 | 6.3 | - | - | - | - | - | 114.2 | 165.3 | 222.6 | 187.0 | 157.9 | 162.8 | 187.9 |
| Cash And Short Term Investments | 133.4 | 298.8 | 293.1 | 92.0 | 184.2 | 183.4 | 148.1 | 169.7 | 340.1 | 488.3 | 363.6 | 574.8 | 597.9 | 645.5 | 626.2 | 723.0 | 916.1 | 1,168.2 | 669.8 | 706.0 | 746.8 | 731.8 | 617.1 | 796.8 | 851.7 | 684.9 | 302.4 | 288.8 | 298.8 | 322.4 | 270.1 | 258.7 | 283.9 | 439.2 | 429.2 | 440.3 | 464.5 | 500.3 | 441.5 | 420.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 542.7 | 544.9 | 550.9 | 522.6 | 537.8 | 565.5 | 538.4 | 507.2 | 475.4 | 492.0 | 485.4 | 450.8 | 471.7 | 472.7 | 421.3 | 402.6 | 413.8 | 416.9 | 372.1 | 337.0 | 326.0 | 335.3 | 329.9 | 324.5 | 325.5 | 362.2 | 358.8 | 348.0 | 360.4 | 357.2 | 323.4 | 278.8 | 313.6 | 319.3 | 269.8 | 240.4 | 225.4 | 243.9 | 223.6 | 206.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,121.5 | 1,094.6 | 1,196.6 | 1,218.3 | 1,116.5 | 1,067.8 | 1,220.4 | 1,175.9 | 1,060.5 | 968.3 | 916.0 | 914.6 | 858.8 | 800.1 | 749.5 | 759.0 | 739.9 | 710.1 | 732.8 | 730.2 | 700.7 | 692.3 | 695.9 | 665.4 | 625.5 | 577.2 | 586.7 | 594.6 | 541.8 | 509.6 | 518.6 | 509.4 | 518.0 | 486.2 | 515.3 | 505.1 | 476.4 | 440.4 | 483.1 | 471.0 |
| Prepaid Expenses | 41.0 | 35.2 | 39.7 | 49.7 | 43.7 | 35.1 | 35.6 | 41.6 | 33.5 | 26.7 | 26.7 | 36.4 | - | 24.3 | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 306.0 | 274.2 | 310.0 | 329.8 | 273.0 | 236.5 | 284.5 | 300.2 | 264.4 | 215.6 | 264.4 | 243.1 | 204.6 | 193.5 | 239.6 | 202.9 | 181.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | 4.4 | ||||||||||||||||||||||
| Total Current Assets | 2,103.6 | 2,212.5 | 2,350.6 | 2,162.7 | 2,111.5 | 2,053.2 | 2,191.4 | 2,153.0 | 2,140.4 | 2,164.2 | 2,029.4 | 2,183.3 | 2,133.0 | 2,113.2 | 2,036.6 | 2,087.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 719.6 | 744.8 | 746.7 | 758.5 | 689.0 | 669.3 | 693.9 | 656.6 | 586.1 | 599.7 | 527.0 | 522.7 | 510.9 | 487.0 | 421.5 | 395.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,572.9 | 1,547.7 | 1,549.9 | 1,649.2 | 1,532.9 | 1,507.3 | 1,474.6 | 1,443.8 | 751.9 | 582.6 | 751.9 | 557.9 | 527.3 | 457.6 | 381.5 | 396.2 | 384.3 | 339.5 | ||||||||||||||||||||||
| Intangible Assets | 902.4 | 899.6 | 918.9 | 969.6 | 901.7 | 912.5 | 1,026.5 | 1,024.3 | 449.2 | 330.5 | 291.9 | 300.4 | 298.5 | 270.9 | 214.0 | 233.5 | 227.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 147.5 | 136.2 | 105.1 | 91.7 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | 340.9 | 303.2 | 280.1 | 297.2 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 832.2 | 836.8 | 868.8 | 799.8 | 698.0 | 664.4 | 238.1 | 185.5 | 193.6 | 184.0 | 410.2 | 292.7 | 294.2 | 283.1 | 283.3 | 272.6 | 284.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,130.7 | 6,241.4 | 6,434.9 | 6,339.8 | 5,933.1 | 5,806.7 | 6,112.9 | 5,902.6 | 4,506.4 | 4,249.9 | 3,819.6 | 3,857.0 | 3,763.9 | 3,611.8 | 3,336.9 | 3,384.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 269.1 | 215.9 | 184.4 | 243.0 | 244.6 | 234.1 | 227.5 | 220.3 | 199.1 | 202.7 | 181.5 | 188.8 | 196.2 | 178.4 | 157.7 | 154.9 | 161.2 | 147.4 | 141.1 | 142.6 | 152.3 | 134.6 | 113.9 | 119.2 | 127.0 | 118.4 | 116.6 | 123.7 | 126.5 | 104.5 | 100.0 | 104.6 | 104.7 | 90.8 | 94.8 | 91.7 | 94.7 | 86.1 | 93.3 | 88.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 479.7 | 441.3 | 455.4 | 478.1 | 470.6 | 438.2 | 466.7 | 501.9 | 485.2 | 400.0 | 381.2 | 397.4 | 397.8 | 370.2 | 175.5 | 196.7 | 214.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 597.9 | 605.4 | 604.0 | 570.6 | 592.0 | 576.5 | 595.1 | 555.9 | 477.0 | 478.2 | 388.6 | 343.8 | 334.4 | 347.0 | 514.4 | 452.8 | 493.6 | |||||||||||||||||||||||
| Total Current Liabilities | 1,355.1 | 1,279.2 | 1,268.1 | 1,347.4 | 1,344.9 | 1,281.3 | 1,322.1 | 1,304.5 | 1,182.5 | 1,202.1 | 1,072.3 | 1,050.9 | 1,048.5 | 914.3 | 864.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,662.9 | 1,852.5 | 1,984.2 | 2,379.6 | 2,076.1 | 2,061.8 | 2,264.5 | 2,132.0 | 1,357.3 | 1,160.3 | 1,098.6 | 1,122.5 | 1,109.0 | 1,200.5 | 1,136.8 | 1,171.0 | 1,205.4 | 1,221.8 | 717.5 | 721.1 | 715.8 | 842.3 | 828.2 | 924.2 | 914.8 | 812.8 | 518.5 | 493.9 | - | 322.6 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 120.5 | 111.3 | 85.7 | 74.8 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | 94.2 | 93.9 | 105.6 | 91.5 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | 178.4 | 178.5 | 81.8 | 67.7 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 609.9 | 599.4 | 690.2 | 746.0 | 660.9 | 648.4 | 206.3 | 178.3 | 166.7 | 163.6 | 404.5 | 421.0 | 395.6 | 365.2 | 381.8 | 404.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,663.7 | 3,767.9 | 3,985.4 | 4,520.4 | 4,100.2 | 4,009.6 | 4,269.8 | 4,078.1 | 3,055.6 | 2,836.6 | 2,592.5 | 2,606.3 | 2,565.1 | 2,486.1 | 2,388.9 | 2,400.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | 1.8 | - | - | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | 2,352.2 | - | - | 2,406.7 | 2,400.6 | 2,367.3 | 2,367.4 | 2,323.8 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | (79.2) | - | - | (103.5) | (62.3) | (44.0) | (7.7) | 6.0 | (5.2) | 24.4 | 29.6 | 14.8 | (92.1) | (49.3) | ||||||||||||||||||||||||
| Treasury Stock | - | - | 1,247.2 | - | - | 1,237.2 | 1,237.2 | 1,237.2 | 1,237.2 | 1,237.2 | 1,186.9 | 1,107.2 | 1,107.2 | 1,085.0 | 1,058.6 | 986.2 | 925.9 | 820.3 | ||||||||||||||||||||||
| Minority Interest | - | - | 17.6 | - | - | 15.9 | 18.1 | 17.8 | 17.6 | 17.4 | 18.3 | 19.5 | 18.5 | 11.9 | 11.0 | 13.9 | 14.3 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,467.0 | 2,473.5 | 2,431.9 | 1,819.4 | 1,832.9 | 1,781.2 | 1,807.0 | 1,789.2 | 1,415.3 | 1,377.2 | 1,208.8 | 1,231.2 | 1,180.3 | 1,113.8 | 937.0 | 970.5 | ||||||||||||||||||||||||
| Total Equity | 2,467.0 | 2,473.5 | 2,449.5 | 1,819.4 | 1,832.9 | 1,797.1 | 1,825.1 | 1,807.0 | 1,432.9 | 1,394.6 | 1,227.1 | 1,250.7 | 1,198.8 | 1,125.7 | 948.0 | 984.4 | 1,031.3 | 1,084.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,662.9 | 1,852.5 | 1,984.2 | 2,379.6 | 2,076.1 | 2,061.8 | 2,264.5 | 2,132.0 | 1,357.3 | 1,160.3 | 1,098.6 | 1,122.5 | 1,109.0 | 1,200.5 | 1,136.8 | 1,171.0 | 1,205.4 | 1,221.8 | 717.5 | 721.1 | 715.8 | 842.3 | 828.2 | 924.2 | 914.8 | 812.8 | 518.5 | 493.9 | - | 322.6 | - | - | - | - | - | - | - | - | - | - |
| Net debt | 1,529.5 | 1,553.7 | 1,691.1 | 2,287.6 | 1,891.9 | 1,878.4 | 2,116.4 | 1,962.3 | 1,017.2 | 672.0 | 735.0 | 547.7 | 511.1 | 555.0 | 510.6 | 448.0 | 289.3 | 53.6 | ||||||||||||||||||||||
| Working Capital | 748.5 | 933.3 | 1,082.5 | 815.3 | 766.6 | 771.9 | 869.3 | 848.5 | 957.9 | 962.1 | 957.1 | 1,132.4 | 1,084.5 | 1,198.9 | 1,172.0 | 1,269.1 | 1,370.3 | |||||||||||||||||||||||
| Book Value | 2,467.0 | 2,473.5 | 2,431.9 | 1,819.4 | 1,832.9 | 1,781.2 | 1,807.0 | 1,789.2 | 1,415.3 | 1,377.2 | 1,208.8 | 1,231.2 | 1,180.3 | 1,113.8 | 937.0 | 970.5 | 1,017.0 | 1,070.5 | ||||||||||||||||||||||
| Tangible Book Value | (8.3) | 26.2 | (36.9) | (799.4) | (601.7) | (638.6) | (694.1) | (678.9) | 214.2 | 464.1 | 165.0 | 372.9 | 354.5 | 385.3 | 341.5 | 340.8 | 405.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 172.2 |
| 210.1 |
| 195.0 |
| 172.7 |
| 165.6 |
| 183.2 |
| 170.5 |
| 187.3 |
| 172.0 |
| 186.1 |
| 175.0 |
| 142.7 |
| 115.1 |
| 149.4 |
| 135.1 |
| 125.0 |
| 114.1 |
| 122.5 |
| 113.8 |
| 97.8 |
| 91.3 |
| 118.5 |
| 117.1 |
| 4.5 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,250.8 |
| 2,471.8 |
| 1,989.3 |
| 1,968.2 |
| 1,946.2 |
| 1,925.0 |
| 1,826.1 |
| 1,957.2 |
| 1,990.0 |
| 1,796.3 |
| 1,434.0 |
| 1,406.4 |
| 1,343.7 |
| 1,304.3 |
| 1,261.5 |
| 1,182.0 |
| 1,240.5 |
| 1,358.8 |
| 1,336.8 |
| 1,299.6 |
| 1,264.1 |
| 1,275.9 |
| 1,266.7 |
| 1,215.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 403.8 |
| 406.1 |
| 389.4 |
| 398.0 |
| 384.1 |
| 395.5 |
| 354.6 |
| 335.9 |
| 318.6 |
| 306.1 |
| 278.1 |
| 281.9 |
| 267.6 |
| 270.6 |
| 260.9 |
| 259.2 |
| 270.0 |
| 266.5 |
| 260.4 |
| 252.8 |
| 241.0 |
| 239.1 |
| 239.4 |
| 236.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 324.2 |
| 314.9 |
| 313.3 |
| 320.4 |
| 312.8 |
| 295.0 |
| 290.0 |
| 293.0 |
| 282.3 |
| 284.7 |
| 275.3 |
| 275.7 |
| 199.9 |
| 192.4 |
| 171.1 |
| 169.8 |
| 168.6 |
| 165.4 |
| 151.6 |
| 130.6 |
| 131.4 |
| 131.0 |
| 211.8 |
| 217.7 |
| 205.9 |
| 213.4 |
| 229.1 |
| 231.0 |
| 218.2 |
| 221.2 |
| 233.2 |
| 234.3 |
| 246.3 |
| 219.3 |
| 218.7 |
| 98.7 |
| 88.0 |
| 76.8 |
| 82.4 |
| 89.0 |
| 92.2 |
| 85.9 |
| 69.7 |
| 60.7 |
| 65.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.7 |
| 60.0 |
| 62.3 |
| 65.6 |
| 68.9 |
| 74.5 |
| 77.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 220.8 |
| 206.7 |
| 200.0 |
| 177.9 |
| 179.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,550.7 |
| 3,650.0 |
| 3,127.7 |
| 3,087.0 |
| 3,034.9 |
| 3,049.0 |
| 2,879.4 |
| 2,943.4 |
| 2,961.9 |
| 2,771.5 |
| 2,352.1 |
| 2,349.7 |
| 2,242.5 |
| 2,128.6 |
| 1,889.1 |
| 1,806.0 |
| 1,830.5 |
| 1,948.5 |
| 1,961.5 |
| 1,912.9 |
| 1,839.9 |
| 1,808.4 |
| 1,797.9 |
| 1,720.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 197.5 |
| 178.3 |
| 192.9 |
| 182.2 |
| 189.2 |
| - |
| - |
| - |
| - |
| 126.1 |
| - |
| - |
| 124.4 |
| 110.4 |
| 109.6 |
| 125.3 |
| 111.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.4 |
| 21.5 |
| 21.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 481.2 |
| 492.3 |
| 510.9 |
| 500.6 |
| 465.9 |
| 413.0 |
| 379.9 |
| 401.2 |
| 388.8 |
| 400.0 |
| 379.1 |
| 371.2 |
| 351.9 |
| 337.3 |
| 302.3 |
| 313.7 |
| 322.0 |
| 292.5 |
| 265.4 |
| 271.2 |
| 269.5 |
| 290.9 |
| 272.9 |
| 818.4 |
| 880.5 |
| 938.5 |
| 921.2 |
| 954.6 |
| 943.5 |
| 791.9 |
| 683.2 |
| 749.7 |
| 765.8 |
| 645.6 |
| 643.0 |
| 641.0 |
| 632.7 |
| 599.3 |
| 563.1 |
| 531.5 |
| 558.7 |
| 524.5 |
| 513.5 |
| 493.6 |
| 514.9 |
| 524.7 |
| 552.6 |
| 535.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.1 |
| 42.4 |
| 44.3 |
| 47.0 |
| 50.7 |
| 55.4 |
| 58.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 426.7 |
| 404.9 |
| 399.1 |
| 395.6 |
| 393.9 |
| 440.5 |
| 363.2 |
| 320.5 |
| 312.4 |
| 327.9 |
| 264.3 |
| 267.3 |
| 275.7 |
| 279.0 |
| 275.6 |
| 283.6 |
| 275.9 |
| 274.9 |
| 227.6 |
| 225.5 |
| 208.7 |
| 199.0 |
| 199.7 |
| 192.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,519.4 |
| 2,565.4 |
| 2,038.1 |
| 2,071.6 |
| 2,053.2 |
| 2,074.7 |
| 1,916.7 |
| 2,036.8 |
| 2,037.3 |
| 1,854.4 |
| 1,497.4 |
| 1,479.6 |
| 1,320.9 |
| 1,223.5 |
| 1,063.9 |
| 1,020.7 |
| 1,040.2 |
| 1,215.0 |
| 1,221.6 |
| 1,149.8 |
| 1,108.3 |
| 1,115.3 |
| 1,097.0 |
| 1,050.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (17.1) |
| (8.2) |
| (10.7) |
| 4.3 |
| (12.1) |
| 3.7 |
| (5.2) |
| (13.5) |
| (23.3) |
| (25.5) |
| (18.8) |
| 15.4 |
| 3.3 |
| 17.0 |
| 12.7 |
| 14.8 |
| 51.2 |
| 27.0 |
| 10.5 |
| (13.0) |
| (60.2) |
| (75.9) |
| (15.4) |
| (28.7) |
| 738.1 |
| 738.1 |
| 699.8 |
| 667.0 |
| 598.8 |
| 593.8 |
| 543.8 |
| 543.8 |
| 543.8 |
| 501.5 |
| 401.5 |
| 401.5 |
| 401.5 |
| 401.4 |
| 401.3 |
| 401.2 |
| 380.9 |
| 293.3 |
| 249.3 |
| 249.3 |
| 234.9 |
| 208.7 |
| 14.1 |
| 14.0 |
| 13.4 |
| 14.0 |
| 13.1 |
| 10.6 |
| 9.2 |
| 9.0 |
| 10.3 |
| 9.5 |
| 9.3 |
| 8.4 |
| 8.5 |
| 8.3 |
| 8.7 |
| 8.8 |
| 8.1 |
| 8.1 |
| 7.4 |
| 6.9 |
| 6.7 |
| 7.0 |
| 7.1 |
| 1,017.0 |
| 1,070.5 |
| 1,075.6 |
| 1,002.0 |
| 967.7 |
| 961.2 |
| 952.1 |
| 897.4 |
| 915.6 |
| 906.8 |
| 845.2 |
| 860.8 |
| 913.2 |
| 896.6 |
| 816.9 |
| 776.6 |
| 781.5 |
| 725.4 |
| 731.8 |
| 755.7 |
| 724.7 |
| 686.4 |
| 693.9 |
| 663.3 |
| 1,089.6 |
| 1,015.4 |
| 981.7 |
| 974.3 |
| 962.7 |
| 906.6 |
| 924.6 |
| 917.1 |
| 854.7 |
| 870.1 |
| 921.6 |
| 905.1 |
| 825.2 |
| 785.3 |
| 790.3 |
| 733.5 |
| 739.9 |
| 763.1 |
| 731.6 |
| 693.1 |
| 700.9 |
| 670.4 |
| 47.7 |
| 15.1 |
| (31.0) |
| 110.5 |
| 211.1 |
| 127.4 |
| 63.1 |
| 127.9 |
| 216.1 |
| 205.1 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,533.3 |
| 1,068.1 |
| 1,013.6 |
| 1,002.7 |
| 1,133.1 |
| 1,142.9 |
| 1,207.5 |
| 1,224.2 |
| 1,150.7 |
| 791.0 |
| 765.4 |
| 711.0 |
| 705.0 |
| 698.4 |
| 650.5 |
| 681.8 |
| 834.3 |
| 823.3 |
| 806.0 |
| 749.2 |
| 751.2 |
| 714.1 |
| 680.3 |
| 1,075.6 |
| 1,002.0 |
| 967.7 |
| 961.2 |
| 952.1 |
| 897.4 |
| 915.6 |
| 906.8 |
| 845.2 |
| 860.8 |
| 913.2 |
| 896.6 |
| 816.9 |
| 776.6 |
| 781.5 |
| 725.4 |
| 731.8 |
| 755.7 |
| 724.7 |
| 686.4 |
| 693.9 |
| 663.3 |
| 519.2 |
| 533.7 |
| 481.2 |
| 441.0 |
| 411.7 |
| 408.3 |
| 384.2 |
| 404.4 |
| 380.6 |
| 328.6 |
| 329.8 |
| 418.6 |
| 402.2 |
| 518.3 |
| 496.2 |
| 533.6 |
| 473.2 |
| 474.2 |
| 498.1 |
| 487.2 |
| 486.1 |
| 501.8 |
| 466.5 |