| (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 | 409.0 | 964.1 | 344.5 | 270.3 | 240.6 | 183.1 | - | - | 278.9 | 187.8 | 330.0 | 423.0 | 496.9 | 343.0 | 251.4 | 189.2 | 447.1 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 409.0 | 964.1 | 344.5 | 270.3 | 240.6 | 183.1 | - | - | 278.9 | 187.8 | 330.0 | 423.0 | 496.9 | 343.0 | 251.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 593.4 | 600.8 | 526.9 | 422.0 | 405.5 | 398.8 | - | - | 345.9 | 287.0 | 276.2 | 322.9 | 330.2 | 303.1 | 264.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 534.8 | 613.3 | 613.3 | 646.6 | 535.4 | 495.4 | - | - | 330.7 | 258.2 | 274.0 | 245.9 | 250.5 | 242.2 | 200.7 | 195.4 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,697.0 | 1,851.8 | 1,817.4 | 1,601.2 | 1,452.8 | 1,361.9 | - | - | 1,226.4 | 1,165.3 | 1,145.0 | 1,121.6 | 1,067.2 | 1,022.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 732.4 | 705.1 | 630.6 | 666.7 | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,205.1 | 2,204.6 | 2,202.2 | 2,599.5 | 2,202.2 | 1,812.5 | - | - | 2,103.4 | 693.4 | 692.8 | 690.0 | 649.5 | 649.4 | 249.7 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 293.7 | 293.7 | 293.7 | 293.7 | 292.8 | 292.8 | - | - | 292.8 | 292.8 | 292.8 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,205.1 | 2,204.6 | 2,402.1 | 2,599.5 | 2,901.6 | 1,812.5 | - | - | 2,103.4 | 1,120.2 | 692.8 | 939.9 | 649.5 | 903.2 | 252.3 | 249.7 | |||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 503.4 | 409.0 | 305.3 | 923.2 | 1,074.5 | 964.1 | 752.1 | 491.7 | 349.7 | 344.5 | 573.3 | 396.9 | 202.8 | 270.3 | 437.6 | |||||||||||||||||||||||||
| 198.0 |
| 249.8 |
| - |
| - |
| - |
| 189.2 |
| 447.1 |
| 198.0 |
| 249.8 |
| 231.1 |
| 222.2 |
| - |
| - |
| 216.9 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 59.8 | 62.4 | 45.0 | 57.0 | 51.9 | 35.1 | - | - | 44.7 | 23.8 | 25.8 | 26.3 | 21.6 | 27.9 | 32.5 | 17.5 | 21.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,597.0 | 2,240.6 | 1,529.7 | 1,395.9 | 1,233.4 | 1,112.4 | - | - | 1,000.2 | 756.8 | 906.0 | 1,018.1 | 1,115.8 | 933.8 | 755.2 | 649.5 | 928.3 | - | - |
| 910.5 |
| 863.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 874.2 | 920.1 | 889.7 | 840.1 | 800.1 | 749.1 | - | - | 618.7 | 576.7 | 535.4 | 505.4 | 473.1 | 436.2 | 404.5 | 394.9 | - | - | - |
| Property,Plant & Equipment Net | 822.8 | 931.7 | 927.7 | 761.1 | 652.7 | 612.8 | 563.0 | - | 607.7 | 588.6 | 609.6 | 616.2 | 594.1 | 586.0 | 506.0 | 468.3 | 455.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,627.5 | 2,433.2 | 2,431.5 | 2,426.8 | 2,274.5 | 2,229.6 | - | - | 1,958.9 | 1,444.1 | 1,354.9 | 1,325.0 | 1,222.2 | 1,213.8 | 868.4 | 857.4 | 838.1 | - | - |
| Intangible Assets | 3,511.5 | 2,888.5 | 3,302.3 | 3,431.6 | 3,494.3 | 3,110.2 | - | - | 2,320.5 | 1,431.8 | 1,269.5 | 1,272.4 | 1,204.3 | 1,254.9 | 904.1 | 872.5 | 794.9 | - | - |
| Operating Lease Right Of Use Assets | 166.0 | 182.3 | 186.0 | 162.6 | 159.4 | 181.6 | 107.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 7.7 | 4.6 | 4.1 | 2.8 | 9.2 | 3.7 | - | - | 2.1 | 1.2 | 0.9 | 1.0 | 0.8 | 2.6 | 3.3 | 24.0 | - | - | - |
| Other Non-Current Assets | 343.3 | 378.0 | 366.0 | 317.5 | 332.5 | 340.4 | 224.9 | - | 118.2 | 124.3 | 108.5 | 102.7 | 98.8 | 86.6 | 71.9 | 88.3 | 88.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,912.4 | 8,883.1 | 8,569.2 | 8,345.6 | 7,996.5 | 7,414.5 | - | - | 6,014.8 | 4,354.1 | 4,256.9 | 4,359.2 | 4,237.3 | 4,098.1 | 3,117.6 | 2,945.2 | 3,118.4 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | 0.0 | 199.9 | 0.0 | 699.4 | 0.0 | - | - | 0.0 | 426.8 | 0.0 | 249.9 | 0.0 | 253.8 | 2.6 | 0.0 | 184.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 23.9 | 32.4 | 24.7 | 21.9 | 24.4 | 25.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 145.7 | 151.4 | 152.3 | 66.8 | 87.7 | 124.2 | - | - | 61.8 | 73.2 | 59.4 | 54.0 | 67.0 | 60.6 | 36.0 | 38.9 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.3 | - | - | - | - | - |
| Total Current Liabilities | 1,497.7 | 1,315.9 | 1,422.0 | 1,183.8 | 2,075.2 | 1,388.6 | - | - | 935.0 | 1,001.9 | 872.7 | 905.3 | 651.2 | 725.6 | 383.6 | 447.1 | 567.0 | - | - |
| 249.7 |
| 597.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 153.0 | 168.5 | 174.9 | 151.9 | 146.6 | 168.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 886.9 | 669.2 | 743.1 | 757.0 | 745.1 | 707.3 | 580.8 | - | 561.2 | 512.2 | 484.8 | 470.6 | 476.0 | 470.0 | 292.3 | 254.3 | 201.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | 25.1 | 28.3 | 25.5 | 50.9 | 45.0 | 38.0 | 38.6 | - | - |
| Other Non-Current Liabilities | 320.5 | 332.6 | 313.7 | 273.4 | 298.3 | 367.7 | 222.2 | - | 197.2 | 168.7 | 183.4 | 163.1 | 157.5 | 141.1 | 106.2 | 85.2 | 112.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,910.2 | 4,522.3 | 4,713.8 | 4,855.7 | 4,763.3 | 4,394.1 | - | - | 3,796.8 | 2,376.2 | 2,233.7 | 2,257.3 | 1,959.7 | 2,037.0 | 1,076.8 | 1,074.3 | 1,516.7 | - | - |
| 73.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 364.8 | 352.9 | 318.8 | 271.7 | 230.8 | 276.1 | - | - |
| Retained Earnings | 6,768.2 | 6,319.7 | 6,012.3 | 5,524.6 | 5,366.0 | 4,786.0 | 3,845.6 | 3,477.3 | 3,479.0 | 2,926.0 | 2,650.0 | 2,414.9 | 2,168.5 | 1,929.3 | 1,714.0 | 1,501.8 | 1,275.1 | - | - |
| Accumulated Other Comprehensive Income | (19.9) | (30.9) | (27.2) | (29.3) | (68.2) | (77.6) | - | (37.0) | (36.4) | (63.8) | (45.9) | (34.7) | 0.2 | 2.5 | 2.9 | 16.3 | 10.1 | (20.4) | - |
| Treasury Stock | 3,664.9 | 2,784.8 | 2,878.2 | 2,665.3 | 2,667.7 | 2,255.2 | - | - | 1,782.0 | 1,428.5 | 1,103.7 | 789.5 | 368.1 | 336.1 | 94.4 | 24.6 | 32.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | - | - |
| Total Stockholders Equity | 4,002.2 | 4,360.8 | 3,855.4 | 3,489.9 | 3,233.2 | 3,020.4 | - | - | 2,218.0 | 1,977.9 | 2,023.2 | 2,101.9 | 2,299.9 | 2,060.9 | 2,040.6 | 1,870.7 | 1,601.6 | 1,331.7 | 1,080.5 |
| Total Equity | 4,002.2 | 4,360.8 | 3,855.4 | 3,489.9 | 3,233.2 | 3,020.4 | - | - | 2,218.0 | 1,977.9 | 2,023.2 | 2,101.9 | 2,300.0 | 2,061.1 | 2,040.8 | 1,870.9 | 1,601.8 | 1,331.7 | 1,080.5 |
| 781.4 |
| - |
| - |
| Net debt | 1,796.1 | 1,240.5 | 2,057.6 | 2,329.2 | 2,661.0 | 1,629.4 | - | - | 1,824.5 | 932.4 | 362.8 | 516.9 | 152.6 | 560.2 | 0.9 | 60.5 | 334.3 | - | - |
| Working Capital | 99.3 | 924.7 | 107.7 | 212.1 | (841.8) | (276.2) | - | - | 65.2 | (245.1) | 33.3 | 112.8 | 464.6 | 208.2 | 371.6 | 202.4 | 361.2 | - | - |
| Book Value | 4,002.2 | 4,360.8 | 3,855.4 | 3,489.9 | 3,233.2 | 3,020.4 | - | - | 2,218.0 | 1,977.9 | 2,023.2 | 2,101.9 | 2,299.9 | 2,060.9 | 2,040.6 | 1,870.7 | 1,601.6 | 1,331.7 | 1,080.5 |
| Tangible Book Value | (2,136.8) | (960.9) | (1,878.4) | (2,368.5) | (2,535.6) | (2,319.4) | - | - | (2,061.4) | (898.0) | (601.2) | (495.5) | (126.6) | (407.8) | 268.1 | 140.8 | (31.4) | - | - |
| 639.7 |
| 174.4 |
| 240.6 |
| 180.0 |
| 149.8 |
| 127.5 |
| 183.1 |
| 549.1 |
| 451.7 |
| 1,046.6 |
| - |
| 114.7 |
| 97.9 |
| 97.9 |
| - |
| 188.3 |
| 89.3 |
| 119.8 |
| 278.9 |
| 236.5 |
| 237.6 |
| 139.5 |
| 187.8 |
| 232.1 |
| 210.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 503.4 | 409.0 | 305.3 | 923.2 | 1,074.5 | 964.1 | 752.1 | 491.7 | 349.7 | 344.5 | 573.3 | 396.9 | 202.8 | 270.3 | 437.6 | 639.7 | 174.4 | 240.6 | 180.0 | 149.8 | 127.5 | 183.1 | 549.1 | 451.7 | 1,046.6 | - | 114.7 | 97.9 | 97.9 | - | 188.3 | 89.3 | 119.8 | 278.9 | 236.5 | 237.6 | 139.5 | 187.8 | 232.1 | 210.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 576.6 | 593.4 | 605.7 | 611.0 | 597.5 | 600.8 | 555.3 | 587.9 | 545.4 | 526.9 | 460.9 | 460.9 | 429.3 | 422.0 | 391.3 | 405.8 | 407.1 | 405.5 | 407.0 | 386.2 | 405.8 | 398.8 | 372.8 | 344.5 | 353.5 | - | 384.4 | 383.7 | 384.6 | - | 361.5 | 348.6 | 361.1 | 345.9 | 377.9 | 303.8 | 305.2 | 287.0 | 265.3 | 278.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 578.4 | 534.8 | 647.4 | 622.4 | 631.9 | 613.3 | 658.5 | 627.3 | 595.4 | 613.3 | 671.7 | 675.4 | 653.3 | 646.6 | 675.3 | 663.0 | 598.8 | 535.4 | 552.7 | 555.8 | 541.3 | 495.4 | 497.7 | 455.5 | 395.7 | - | 388.8 | 401.5 | 399.5 | - | 390.6 | 369.2 | 357.2 | 330.7 | 336.1 | 292.3 | 280.1 | 258.2 | 285.7 | 290.3 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 62.3 | 59.8 | 72.4 | 73.2 | 54.9 | 62.4 | 50.8 | 48.3 | 43.8 | 45.0 | 38.7 | 43.2 | 49.5 | 57.0 | 60.2 | 42.2 | 41.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,720.7 | 1,597.0 | 1,630.8 | 2,229.8 | 2,358.8 | 2,240.6 | 2,016.7 | 1,755.2 | 1,534.3 | 1,529.7 | 1,744.6 | 1,576.4 | 1,334.9 | 1,395.9 | 1,564.4 | 1,750.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,716.2 | 1,697.0 | 1,894.9 | 1,867.9 | 1,869.2 | 1,851.8 | 1,829.5 | 1,838.5 | 1,817.1 | 1,817.4 | 1,749.7 | 1,675.5 | 1,628.3 | 1,601.2 | 1,552.3 | 1,487.6 | 1,469.0 | 1,452.8 | 1,407.2 | 1,393.5 | 1,376.8 | 1,361.9 | 1,317.2 | 1,290.0 | 1,272.2 | - | 1,241.8 | 1,239.7 | 1,226.9 | - | 1,247.7 | 1,240.4 | 1,236.1 | 1,226.4 | 1,225.4 | 1,180.7 | 1,171.8 | 1,165.3 | 1,172.4 | 1,161.0 |
| Accumulated Depreciation | 892.3 | 874.2 | 956.8 | 944.4 | 940.3 | 920.1 | 914.2 | 894.9 | 877.9 | 889.7 | 887.3 | 873.1 | 856.1 | 840.1 | 836.0 | 827.0 | 815.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 823.9 | 822.8 | 938.1 | 923.5 | 928.9 | 931.7 | 915.3 | 943.6 | 939.2 | 927.7 | 862.4 | 802.4 | 772.2 | 761.1 | 716.3 | 660.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,629.4 | 2,627.5 | 2,641.0 | 2,433.2 | 2,433.2 | 2,433.2 | 2,433.3 | 2,432.6 | 2,431.5 | 2,431.5 | 2,431.5 | 2,430.3 | 2,430.3 | 2,426.8 | 2,270.7 | 2,270.7 | 2,273.8 | 2,274.5 | ||||||||||||||||||||||
| Intangible Assets | 3,477.2 | 3,511.5 | 3,545.9 | 2,816.2 | 2,860.0 | 2,888.5 | 2,919.7 | 3,244.7 | 3,271.1 | 3,302.3 | 3,338.2 | 3,369.8 | 3,400.6 | 3,431.6 | 3,404.1 | 3,434.6 | 3,464.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 159.7 | 166.0 | 178.5 | 185.6 | 180.8 | 182.3 | 182.8 | 189.0 | 195.1 | 186.0 | 152.1 | 156.3 | 158.0 | 162.6 | 166.7 | 163.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 343.0 | 343.3 | 377.7 | 374.2 | 364.1 | 378.0 | 369.2 | 373.2 | 373.1 | 366.0 | 311.9 | 317.4 | 314.8 | 317.5 | 320.4 | 316.0 | 316.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,006.5 | 8,912.4 | 9,144.4 | 8,788.2 | 8,955.9 | 8,883.1 | 8,666.2 | 8,762.1 | 8,561.5 | 8,569.2 | 8,702.2 | 8,511.0 | 8,266.6 | 8,345.6 | 8,287.8 | 8,444.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 729.9 | 732.4 | 772.7 | 703.0 | 701.2 | 705.1 | 705.9 | 673.2 | 647.4 | 630.6 | 691.8 | 677.7 | - | 666.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 199.9 | 3.8 | 4.0 | 18.7 | 74.0 | 400.0 | 699.9 | 699.7 | 699.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 24.6 | 23.9 | 28.9 | 30.3 | 31.5 | 32.4 | 30.4 | 28.9 | 26.8 | 24.7 | 23.6 | 23.1 | 21.9 | 21.9 | 22.8 | 22.4 | ||||||||||||||||||||||||
| Accrued Expenses | 60.7 | 145.7 | 110.2 | 75.1 | 57.8 | 151.4 | 116.5 | 82.5 | 55.7 | 152.3 | 114.8 | 78.1 | 47.4 | 66.8 | 52.5 | 56.9 | 46.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,413.4 | 1,497.7 | 1,501.1 | 1,208.6 | 1,208.0 | 1,315.9 | 1,246.6 | 1,149.7 | 1,151.1 | 1,422.0 | 1,188.4 | 1,121.8 | 1,126.9 | 1,183.8 | 1,450.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,205.7 | 2,205.1 | 2,204.5 | 2,205.8 | 2,205.2 | 2,204.6 | 2,208.2 | 2,207.6 | 2,202.8 | 2,202.2 | 2,401.5 | 2,207.6 | 2,202.8 | 2,599.5 | 2,104.4 | 2,103.9 | 1,611.2 | 1,610.7 | 1,214.8 | 1,513.8 | 1,813.1 | 1,812.5 | 1,811.9 | 1,811.4 | 1,810.8 | - | 1,809.6 | 1,809.0 | 1,509.4 | - | 1,803.5 | 1,802.6 | 1,802.1 | 2,103.4 | 2,104.1 | 894.1 | 692.9 | 693.4 | 699.1 | 700.7 |
| Operating Lease Liabilities Non-Current | 147.1 | 153.0 | 167.6 | 173.6 | 167.9 | 168.5 | 170.9 | 177.2 | 183.6 | 174.9 | 141.4 | 145.9 | 148.8 | 151.9 | 155.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 891.6 | 886.9 | 884.2 | 653.3 | 664.9 | 669.2 | 658.6 | 742.4 | 744.1 | 743.1 | 753.1 | 754.0 | 755.8 | 757.0 | 738.9 | 746.9 | 738.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 309.8 | 320.5 | 331.6 | 326.8 | 326.8 | 332.6 | 326.4 | 324.1 | 330.0 | 313.7 | 270.2 | 281.3 | 274.1 | 273.4 | 272.1 | 278.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,820.5 | 4,910.2 | 4,921.4 | 4,394.5 | 4,404.9 | 4,522.3 | 4,472.5 | 4,456.6 | 4,460.8 | 4,713.8 | 4,651.7 | 4,600.0 | 4,598.9 | 4,855.7 | 4,600.0 | 4,890.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 293.7 | 293.7 | 293.7 | 293.7 | 293.7 | 293.7 | 293.7 | 293.7 | 293.7 | 293.7 | 293.7 | 293.7 | 293.7 | 293.7 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | - | 292.8 | 292.8 | 292.8 | - | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 146.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,911.5 | 6,768.2 | 6,696.0 | 6,585.4 | 6,467.2 | 6,319.7 | 6,200.9 | 6,345.2 | 6,170.8 | 6,012.3 | 5,925.9 | 5,815.3 | 5,661.2 | 5,524.6 | 5,753.4 | 5,630.1 | 5,506.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (16.6) | (19.9) | (20.0) | (18.4) | (26.1) | (30.9) | (18.2) | (29.1) | (29.3) | (27.2) | (29.4) | (27.8) | (26.2) | (29.3) | (46.1) | |||||||||||||||||||||||||
| Treasury Stock | 3,656.7 | 3,664.9 | 3,366.3 | 3,039.5 | 2,774.1 | 2,784.8 | 2,817.4 | 2,823.0 | 2,832.8 | 2,878.2 | 2,581.1 | 2,592.8 | 2,655.0 | 2,665.3 | 2,668.2 | 2,671.5 | 2,677.6 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,186.0 | 4,002.2 | 4,223.0 | 4,393.7 | 4,551.0 | 4,360.8 | 4,193.7 | 4,305.5 | 4,100.7 | 3,855.4 | 4,050.5 | 3,911.0 | 3,667.7 | 3,489.9 | 3,687.8 | 3,554.4 | ||||||||||||||||||||||||
| Total Equity | 4,186.0 | 4,002.2 | 4,223.0 | 4,393.7 | 4,551.0 | 4,360.8 | 4,193.7 | 4,305.5 | 4,100.7 | 3,855.4 | 4,050.5 | 3,911.0 | 3,667.7 | 3,489.9 | 3,687.8 | 3,554.4 | 3,402.9 | 3,233.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,205.7 | 2,205.1 | 2,204.5 | 2,205.8 | 2,205.2 | 2,204.6 | 2,208.2 | 2,207.6 | 2,202.8 | 2,402.1 | 2,405.3 | 2,211.6 | 2,221.5 | 2,673.5 | 2,504.4 | 2,803.8 | 2,310.9 | 2,310.1 | 1,514.4 | 1,713.8 | 2,095.3 | 1,812.5 | 1,813.5 | 1,877.2 | 2,782.7 | - | 2,109.2 | 2,108.0 | 1,807.1 | - | 2,103.2 | 2,102.1 | 2,101.3 | 2,103.4 | 2,421.3 | 1,523.4 | 1,278.6 | 1,120.2 | 929.7 | 1,082.3 |
| Net debt | 1,702.3 | 1,796.1 | 1,899.2 | 1,282.6 | 1,130.7 | 1,240.5 | 1,456.1 | 1,715.9 | 1,853.1 | 2,057.6 | 1,832.0 | 1,814.7 | 2,018.7 | 2,403.2 | 2,066.8 | 2,164.1 | 2,136.5 | 2,069.5 | ||||||||||||||||||||||
| Working Capital | 307.3 | 99.3 | 129.7 | 1,021.2 | 1,150.8 | 924.7 | 770.1 | 605.5 | 383.2 | 107.7 | 556.2 | 454.6 | 208.0 | 212.1 | 113.8 | 23.9 | (649.8) | (841.8) | ||||||||||||||||||||||
| Book Value | 4,186.0 | 4,002.2 | 4,223.0 | 4,393.7 | 4,551.0 | 4,360.8 | 4,193.7 | 4,305.5 | 4,100.7 | 3,855.4 | 4,050.5 | 3,911.0 | 3,667.7 | 3,489.9 | 3,687.8 | 3,554.4 | 3,402.9 | 3,233.2 | ||||||||||||||||||||||
| Tangible Book Value | (1,920.6) | (2,136.8) | (1,963.9) | (855.7) | (742.2) | (960.9) | (1,159.3) | (1,371.8) | (1,601.9) | (1,878.4) | (1,719.2) | (1,889.1) | (2,163.2) | (2,368.5) | (1,987.0) | (2,150.9) | (2,335.6) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.9 |
| 37.1 |
| 36.9 |
| 37.2 |
| 35.1 |
| 24.9 |
| 25.0 |
| 33.0 |
| - |
| 20.9 |
| 42.8 |
| 31.7 |
| - |
| 19.9 |
| 63.3 |
| 53.3 |
| 44.7 |
| 52.7 |
| 43.5 |
| 29.7 |
| 23.8 |
| 21.4 |
| 37.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,221.8 |
| 1,233.4 |
| 1,176.8 |
| 1,128.7 |
| 1,111.8 |
| 1,112.4 |
| 1,444.5 |
| 1,276.7 |
| 1,828.8 |
| - |
| 908.8 |
| 925.9 |
| 913.7 |
| - |
| 960.3 |
| 870.4 |
| 891.4 |
| 1,000.2 |
| 1,003.2 |
| 877.2 |
| 754.5 |
| 756.8 |
| 804.5 |
| 817.9 |
| 800.1 |
| 791.4 |
| 780.5 |
| 765.1 |
| 749.1 |
| 737.7 |
| 721.3 |
| 705.5 |
| - |
| 688.7 |
| 680.7 |
| 668.1 |
| - |
| 659.8 |
| 647.3 |
| 635.5 |
| 618.7 |
| 623.6 |
| 607.5 |
| 592.9 |
| 576.7 |
| 579.7 |
| 566.4 |
| 653.2 |
| 652.7 |
| 615.8 |
| 613.0 |
| 611.7 |
| 612.8 |
| 579.5 |
| 568.7 |
| 566.7 |
| 563.0 |
| 553.1 |
| 559.0 |
| 558.8 |
| - |
| 587.9 |
| 593.1 |
| 600.6 |
| 607.7 |
| 601.8 |
| 573.2 |
| 578.9 |
| 588.6 |
| 592.7 |
| 594.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,230.6 |
| 2,229.8 |
| 2,229.6 |
| 2,229.6 |
| 2,078.2 |
| 2,078.2 |
| 2,078.2 |
| - |
| 2,079.5 |
| 2,079.5 |
| 1,992.9 |
| - |
| 1,992.9 |
| 1,992.9 |
| 1,991.5 |
| 1,958.9 |
| 2,072.6 |
| 1,534.7 |
| 1,481.3 |
| 1,444.1 |
| 1,406.1 |
| 1,406.3 |
| 3,494.3 |
| 3,018.8 |
| 3,049.2 |
| 3,079.4 |
| 3,110.2 |
| 2,674.1 |
| 2,697.9 |
| 2,721.6 |
| - |
| 2,777.3 |
| 2,803.8 |
| 2,256.3 |
| - |
| 2,294.2 |
| 2,311.9 |
| 2,331.1 |
| 2,320.5 |
| 2,151.9 |
| 1,561.8 |
| 1,538.1 |
| 1,431.8 |
| 1,353.2 |
| 1,364.4 |
| 154.4 |
| 159.4 |
| 166.7 |
| 172.9 |
| 179.5 |
| 181.6 |
| 154.9 |
| 156.9 |
| 155.2 |
| 107.0 |
| 152.8 |
| 156.0 |
| 104.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 332.5 |
| 331.0 |
| 337.9 |
| 338.5 |
| 340.4 |
| 291.3 |
| 286.9 |
| 280.6 |
| 224.9 |
| 281.2 |
| 284.1 |
| 229.5 |
| - |
| 123.2 |
| 121.7 |
| 118.9 |
| 118.2 |
| 114.8 |
| 110.6 |
| 126.8 |
| 124.3 |
| 118.2 |
| 117.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,941.2 |
| 7,996.5 |
| 7,382.0 |
| 7,368.5 |
| 7,380.9 |
| 7,414.5 |
| 7,077.0 |
| 6,919.0 |
| 7,485.9 |
| - |
| 6,610.1 |
| 6,662.6 |
| 5,960.6 |
| - |
| 5,967.3 |
| 5,899.4 |
| 5,942.9 |
| 6,014.8 |
| 5,952.8 |
| 4,667.0 |
| 4,487.8 |
| 4,354.1 |
| 4,282.7 |
| 4,310.2 |
| 299.6 |
| 200.0 |
| 282.2 |
| 0.0 |
| 1.6 |
| 65.8 |
| 971.9 |
| - |
| 299.6 |
| 299.0 |
| 297.7 |
| - |
| 299.7 |
| 299.5 |
| 299.2 |
| 0.0 |
| 317.2 |
| 629.3 |
| 585.7 |
| 426.8 |
| 230.6 |
| 381.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.7 |
| 24.4 |
| 24.9 |
| 25.5 |
| 26.1 |
| 25.0 |
| 19.0 |
| 17.9 |
| 16.5 |
| - |
| 16.1 |
| 16.2 |
| 17.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.7 |
| 56.3 |
| 53.9 |
| 42.9 |
| 124.2 |
| 89.4 |
| 61.7 |
| 37.6 |
| - |
| 73.5 |
| 53.3 |
| 34.6 |
| - |
| 61.6 |
| 45.8 |
| 34.6 |
| 61.8 |
| 56.4 |
| 38.8 |
| 29.9 |
| 73.2 |
| 54.3 |
| 39.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,726.8 |
| 1,871.6 |
| 2,075.2 |
| 1,584.4 |
| 1,376.1 |
| 1,274.3 |
| 1,388.6 |
| 971.9 |
| 996.6 |
| 1,769.0 |
| - |
| 1,142.1 |
| 1,184.7 |
| 1,133.3 |
| - |
| 1,027.4 |
| 1,100.8 |
| 1,230.7 |
| 935.0 |
| 952.6 |
| 1,211.7 |
| 1,166.8 |
| 1,001.9 |
| 785.8 |
| 926.9 |
| 153.1 |
| 142.6 |
| 146.6 |
| 153.5 |
| 159.2 |
| 165.2 |
| 168.3 |
| 146.5 |
| 149.3 |
| 148.6 |
| - |
| 145.9 |
| 148.7 |
| 96.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 745.1 |
| 747.7 |
| 732.3 |
| 722.5 |
| 707.3 |
| 599.9 |
| 582.2 |
| 580.2 |
| 580.8 |
| 578.2 |
| 580.6 |
| 580.5 |
| - |
| 572.6 |
| 567.2 |
| 565.4 |
| 561.2 |
| 753.2 |
| 524.7 |
| 521.0 |
| 512.2 |
| 507.6 |
| 499.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.2 |
| 25.3 |
| 283.5 |
| 298.3 |
| 301.5 |
| 349.1 |
| 339.8 |
| 367.7 |
| 363.0 |
| 359.0 |
| 343.1 |
| 222.2 |
| 321.9 |
| 296.5 |
| 238.1 |
| - |
| 210.4 |
| 207.7 |
| 201.4 |
| 197.2 |
| 189.8 |
| 188.2 |
| 171.4 |
| 168.7 |
| 145.0 |
| 145.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,538.3 |
| 4,763.3 |
| 3,868.4 |
| 3,991.3 |
| 4,169.7 |
| 4,394.1 |
| 3,866.7 |
| 3,920.2 |
| 4,668.1 |
| - |
| 4,050.8 |
| 4,057.8 |
| 3,461.3 |
| - |
| 3,613.9 |
| 3,678.3 |
| 3,799.6 |
| 3,796.8 |
| 3,999.7 |
| 2,818.7 |
| 2,552.1 |
| 2,376.2 |
| 2,162.7 |
| 2,298.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,366.0 |
| 5,269.6 |
| 5,101.2 |
| 4,944.8 |
| 4,786.0 |
| 4,695.4 |
| 4,538.8 |
| 4,408.2 |
| 3,845.6 |
| 4,148.9 |
| 4,047.8 |
| 3,965.4 |
| 3,477.3 |
| 3,743.5 |
| 3,650.6 |
| 3,582.1 |
| 3,479.0 |
| 3,120.6 |
| 3,034.7 |
| 3,009.1 |
| 2,926.0 |
| 2,861.2 |
| 2,782.9 |
| (47.1) |
| (53.2) |
| (68.2) |
| (60.9) |
| (65.8) |
| (54.6) |
| (77.6) |
| (90.8) |
| (98.3) |
| (99.4) |
| - |
| (80.7) |
| (68.4) |
| (59.5) |
| (37.0) |
| (42.9) |
| (49.3) |
| (33.7) |
| (36.4) |
| (35.5) |
| (41.3) |
| (56.5) |
| (63.8) |
| (51.8) |
| (50.0) |
| 2,667.7 |
| 2,315.8 |
| 2,271.5 |
| 2,278.0 |
| 2,255.2 |
| 1,989.1 |
| 2,037.3 |
| 2,079.5 |
| - |
| 2,095.3 |
| 1,955.7 |
| 1,980.7 |
| - |
| 1,920.3 |
| 1,944.8 |
| 1,958.3 |
| 1,782.0 |
| 1,685.3 |
| 1,696.0 |
| 1,559.1 |
| 1,428.5 |
| 1,231.0 |
| 1,257.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,402.9 |
| 3,233.2 |
| 3,513.6 |
| 3,377.2 |
| 3,211.2 |
| 3,020.4 |
| 3,210.3 |
| 2,998.8 |
| 2,817.8 |
| - |
| 2,559.3 |
| 2,604.8 |
| 2,499.3 |
| - |
| 2,353.4 |
| 2,221.1 |
| 2,143.3 |
| 2,218.0 |
| 1,953.1 |
| 1,848.3 |
| 1,935.7 |
| 1,977.9 |
| 2,120.0 |
| 2,011.9 |
| 3,513.6 |
| 3,377.2 |
| 3,211.2 |
| 3,020.4 |
| 3,210.3 |
| 2,998.8 |
| 2,817.8 |
| - |
| 2,559.3 |
| 2,604.8 |
| 2,499.3 |
| - |
| 2,353.4 |
| 2,221.1 |
| 2,143.3 |
| 2,218.0 |
| 1,953.1 |
| 1,848.3 |
| 1,935.7 |
| 1,977.9 |
| 2,120.0 |
| 2,011.9 |
| 1,334.4 |
| 1,564.0 |
| 1,967.8 |
| 1,629.4 |
| 1,264.4 |
| 1,425.5 |
| 1,736.1 |
| - |
| 1,994.5 |
| 2,010.1 |
| 1,709.2 |
| - |
| 1,914.9 |
| 2,012.8 |
| 1,981.5 |
| 1,824.5 |
| 2,184.8 |
| 1,285.8 |
| 1,139.1 |
| 932.4 |
| 697.6 |
| 871.5 |
| (407.6) |
| (247.4) |
| (162.5) |
| (276.2) |
| 472.6 |
| 280.1 |
| 59.8 |
| - |
| (233.3) |
| (258.8) |
| (219.6) |
| - |
| (67.1) |
| (230.4) |
| (339.3) |
| 65.2 |
| 50.6 |
| (334.5) |
| (412.3) |
| (245.1) |
| 18.7 |
| (109.0) |
| 3,513.6 |
| 3,377.2 |
| 3,211.2 |
| 3,020.4 |
| 3,210.3 |
| 2,998.8 |
| 2,817.8 |
| - |
| 2,559.3 |
| 2,604.8 |
| 2,499.3 |
| - |
| 2,353.4 |
| 2,221.1 |
| 2,143.3 |
| 2,218.0 |
| 1,953.1 |
| 1,848.3 |
| 1,935.7 |
| 1,977.9 |
| 2,120.0 |
| 2,011.9 |
| (2,535.6) |
| (1,735.8) |
| (1,901.8) |
| (2,097.8) |
| (2,319.4) |
| (1,542.0) |
| (1,777.3) |
| (1,982.0) |
| - |
| (2,297.5) |
| (2,278.5) |
| (1,749.9) |
| - |
| (1,933.7) |
| (2,083.7) |
| (2,179.3) |
| (2,061.4) |
| (2,271.4) |
| (1,248.2) |
| (1,083.7) |
| (898.0) |
| (639.3) |
| (758.8) |