| (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 | 213.8 | 194.6 | 276.8 | 233.9 | 241.2 | 228.4 | 238.0 | 195.4 | 163.8 | 117.6 | 117.9 | 160.0 | 155.9 | 109.7 | 68.9 | 179.2 | 182.6 | ||
| Restricted Cash | 0.7 | 9.5 | 5.8 | 6.2 | 4.0 | 3.1 | 0.4 | 0.5 | 0.6 | 0.5 | 0.3 | 2.6 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | |
| Short Term Investments | - | - | - | - | 1.1 | 1.0 | 0.9 | 0.9 | 28.5 | 3.8 | 20.5 | - | - | 6.8 | 5.4 | 9.8 | - | ||
| Cash And Short Term Investments | 213.8 | 194.6 | 276.8 | 233.9 | 242.3 | 229.4 | 239.0 | 196.3 | 192.3 | 121.4 | 138.5 | 160.0 | 155.9 | 116.5 | 74.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 708.9 | 720.9 | 780.4 | 752.4 | 642.9 | 617.7 | 514.0 | 472.2 | 430.0 | 364.1 | 270.1 | 258.0 | 220.6 | 203.0 | 184.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 299.1 | 278.5 | 380.3 | 255.8 | 199.1 | 185.7 | 160.7 | 127.9 | 115.0 | 95.8 | 93.7 | 89.0 | 89.4 | 88.5 | 93.0 | 100.3 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 3,192.9 | 3,058.1 | 2,975.1 | 2,626.8 | 2,394.0 | 2,210.4 | 2,021.7 | 1,807.0 | 1,583.0 | 1,462.0 | 1,322.8 | 1,331.8 | 1,321.7 | 1,313.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 148.8 | 140.3 | 168.9 | 205.9 | 198.1 | 122.5 | 111.5 | 66.3 | 77.8 | 68.5 | 36.7 | 33.8 | 31.8 | 31.2 | 34.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 1,626.8 | 1,092.0 | 1,188.1 | 821.0 | 722.0 | 641.8 | 527.1 | 703.2 | 670.2 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 0.2 | 0.2 | 3.2 | 1.3 | 0.1 | 47.2 | 35.5 | 1,655.0 | 1,120.5 | 1,212.7 | 836.2 | 753.8 | 663.0 | 666.4 | 717.9 | 700.8 | |||
| (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 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 191.8 | 213.8 | 207.1 | 182.8 | 229.4 | 194.6 | 210.2 | 179.2 | 327.0 | 276.8 | 157.2 | 201.6 | 233.9 | 193.7 | 200.3 | |||||||||||||||||||||||||
| 243.6 |
| 225.4 |
| - |
| - |
| - |
| 189.0 |
| 182.6 |
| 243.6 |
| 225.4 |
| 193.0 |
| 190.1 |
| - |
| - |
| 102.7 |
| - |
| - |
| Prepaid Expenses | 129.2 | 105.8 | 83.4 | 107.6 | 97.3 | 72.6 | 56.0 | 48.8 | 81.3 | 45.0 | 47.3 | 45.3 | 86.6 | 83.6 | 79.1 | 76.6 | - | - | - |
| Other Current Assets | - | - | - | - | - | 0.0 | 0.3 | 0.3 | 0.0 | 45.0 | 47.3 | - | - | - | - | 76.6 | 111.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,447.0 | 1,403.1 | 1,608.7 | 1,439.0 | 1,274.1 | 1,201.1 | 1,021.3 | 897.8 | 826.6 | 656.8 | 559.2 | 579.3 | 552.6 | 485.3 | 425.8 | 552.9 | 595.6 | - | - |
| 1,294.7 |
| 1,256.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,537.7 | 1,454.1 | 1,335.3 | 1,161.1 | 1,103.0 | 1,086.0 | 977.6 | 874.1 | 801.0 | 706.1 | 644.8 | 655.0 | 645.5 | 596.0 | 556.6 | 503.7 | - | - | - |
| Property,Plant & Equipment Net | 1,655.2 | 1,604.0 | 1,639.7 | 1,465.7 | 1,291.1 | 1,124.4 | 1,044.1 | 932.9 | 782.0 | 755.8 | 678.0 | 676.8 | 676.2 | 717.0 | 738.0 | 752.7 | 863.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | 32.7 | 27.0 | 17.9 | 0.0 | 11.1 | 11.4 | - | - | - |
| Equity Method Investments | 207.0 | 218.4 | 243.8 | 311.6 | 201.4 | - | - | - | - | - | 9.6 | 18.3 | 10.4 | 8.5 | 5.7 | - | - | - | - |
| Goodwill | 2,764.3 | 2,846.6 | 3,095.0 | 2,849.9 | 2,711.9 | 1,809.2 | 1,540.6 | 1,247.1 | 804.9 | 787.5 | 438.8 | 321.1 | 230.7 | 208.6 | 197.6 | 198.4 | 508.2 | - | - |
| Intangible Assets | 340.0 | 723.4 | 864.1 | 955.3 | 1,061.2 | 787.6 | 689.4 | 610.9 | 369.8 | 394.4 | 280.8 | 178.9 | 84.5 | 84.9 | 93.4 | 121.2 | 153.6 | - | - |
| Operating Lease Right Of Use Assets | 361.4 | 412.5 | 394.0 | 391.8 | 292.9 | 178.2 | 140.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 67.3 | 42.2 | 40.3 | 41.3 | 40.2 | 37.7 | 44.7 | 23.4 | 22.7 | 28.7 | 40.0 | 41.6 | 26.8 | 38.6 | 44.8 | 45.0 | - | - | - |
| Other Non-Current Assets | 293.2 | 278.2 | 309.4 | 148.3 | 151.5 | 352.6 | 212.6 | 143.8 | 124.0 | 88.4 | 71.6 | 73.0 | 62.0 | 48.7 | 57.7 | 62.3 | 53.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,135.4 | 7,528.3 | 8,195.0 | 7,602.8 | 7,024.3 | 5,490.8 | 4,692.8 | 3,855.9 | 2,929.9 | 2,711.8 | 2,068.5 | 1,870.6 | 1,632.8 | 1,586.3 | 1,558.3 | 1,733.4 | 2,204.1 | - | - |
| 30.6 |
| 31.2 |
| - |
| - |
| Short Term Debt | 0.2 | 0.2 | 3.2 | 1.3 | 0.1 | 47.2 | 35.5 | 28.2 | 28.5 | 24.6 | 15.2 | 31.7 | 21.2 | 139.4 | 14.7 | 30.5 | - | - | - |
| Deferred Revenue Current | 210.4 | 248.3 | 241.8 | 264.3 | 219.7 | 207.9 | 171.8 | 145.1 | 117.6 | 127.7 | 81.3 | 78.1 | 54.2 | 56.4 | 56.5 | 66.9 | 71.1 | - | - |
| Operating Lease Liabilities Current | 57.7 | 54.2 | 54.9 | 46.5 | 33.3 | 24.7 | 20.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 270.1 | 232.0 | 227.8 | 219.8 | 228.8 | 149.8 | 139.1 | 106.9 | 89.8 | 84.5 | 89.5 | 67.4 | 56.7 | 45.2 | 54.4 | 59.4 | 48.8 | - | - |
| Other Current Liabilities | 222.2 | 194.0 | 203.2 | 204.6 | 140.4 | 102.5 | 90.6 | 71.3 | 44.5 | 26.5 | 12.5 | 9.6 | 22.5 | 21.3 | 14.0 | 20.1 | 15.2 | - | - |
| Total Current Liabilities | 1,120.3 | 994.1 | 1,055.1 | 1,091.6 | 1,033.2 | 839.8 | 710.2 | 558.2 | 463.5 | 429.6 | 311.8 | 294.7 | 247.0 | 342.2 | 216.8 | 259.8 | 249.8 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 434.0 | 483.8 | 419.2 | 389.7 | 253.0 | 155.6 | 116.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | 20.6 | 19.5 | 21.0 | 34.4 | 8.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 95.2 | 107.0 | 191.3 | 215.6 | 239.7 | 217.0 | 167.3 | 143.6 | 89.5 | 55.7 | 48.2 | 23.1 | 15.0 | 13.1 | 16.1 | 30.1 | - | - | - |
| Pension Obligations | 21.4 | 64.1 | 57.0 | 51.0 | 74.7 | 72.9 | 79.2 | 59.3 | 88.6 | 121.9 | - | - | (0.3) | - | - | - | - | - | - |
| Other Non-Current Liabilities | 138.3 | 195.2 | 223.2 | 174.8 | 242.9 | 205.2 | 182.9 | 179.1 | 194.8 | 159.2 | 89.1 | 99.5 | 70.6 | 105.0 | 108.5 | 114.6 | 122.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,924.2 | 4,020.3 | 4,536.0 | 4,579.3 | 4,432.3 | 3,347.2 | 3,026.3 | 2,517.6 | 1,865.9 | 1,858.0 | 1,302.9 | 1,166.2 | 968.1 | 983.1 | 1,031.0 | 1,044.6 | 830.3 | - | - |
| 0.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,388.6 | 1,812.1 | 1,887.2 | 1,432.9 | 980.8 | 625.4 | 280.3 | 42.1 | 288.7 | 165.3 | 10.5 | (138.8) | (265.5) | (368.3) | (465.6) | (575.2) | (238.5) | - | - |
| Accumulated Other Comprehensive Income | (171.8) | (317.3) | (196.4) | (262.1) | (164.7) | (138.9) | (178.0) | (172.7) | (144.7) | (253.8) | (135.5) | (74.2) | 5.4 | 6.6 | 4.6 | 33.6 | 45.0 | - | - |
| Treasury Stock | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 1,659.9 | 1,553.0 | 1,540.7 | 1,423.3 | 1,305.9 | 1,135.6 | 1,071.1 | 768.7 | 470.5 | - | - |
| Minority Interest | 5.3 | 5.4 | 5.4 | 4.8 | 4.2 | 3.6 | 3.2 | 2.4 | 2.3 | 2.4 | 4.5 | 3.7 | 3.1 | 2.4 | 1.8 | 1.3 | (1.4) | - | - |
| Total Stockholders Equity | 3,164.6 | 3,461.5 | 3,596.9 | 2,976.3 | 2,534.8 | 2,114.6 | 1,634.6 | 1,317.3 | 1,045.1 | 836.8 | 733.1 | 672.2 | 641.0 | 600.8 | 525.6 | 687.4 | 1,375.2 | 1,241.7 | 1,908.9 |
| Total Equity | 3,169.9 | 3,467.0 | 3,602.3 | 2,981.1 | 2,539.0 | 2,118.2 | 1,637.8 | 1,319.8 | 1,047.4 | 839.1 | 737.6 | 675.9 | 644.1 | 603.2 | 527.4 | 527.4 | 688.7 | 1,241.7 | 1,908.9 |
| - |
| - |
| - |
| Net debt | (213.6) | (194.5) | (273.6) | (232.6) | (242.2) | (182.3) | (203.4) | 1,458.7 | 928.3 | 1,091.3 | 697.8 | 593.7 | 507.1 | 550.0 | 643.6 | 511.8 | - | - | - |
| Working Capital | 326.7 | 409.0 | 553.6 | 347.4 | 240.9 | 361.4 | 311.1 | 339.6 | 363.1 | 227.2 | 247.5 | 284.6 | 305.5 | 143.0 | 209.0 | 293.1 | 345.8 | - | - |
| Book Value | 3,164.6 | 3,461.5 | 3,596.9 | 2,976.3 | 2,534.8 | 2,114.6 | 1,634.6 | 1,317.3 | 1,045.1 | 836.8 | 733.1 | 672.2 | 641.0 | 600.8 | 525.6 | 687.4 | 1,375.2 | 1,241.7 | 1,908.9 |
| Tangible Book Value | 60.4 | (108.5) | (362.2) | (828.9) | (1,238.3) | (482.2) | (595.4) | (540.7) | (129.6) | (345.2) | 13.4 | 172.3 | 325.7 | 307.3 | 234.6 | 367.7 | 713.4 | - | - |
| 241.9 |
| 241.2 |
| 212.5 |
| 223.0 |
| 465.4 |
| 228.4 |
| 242.9 |
| 402.0 |
| 372.4 |
| 238.0 |
| 164.8 |
| 200.6 |
| 126.3 |
| 195.4 |
| 138.9 |
| 192.3 |
| 187.8 |
| 163.8 |
| 123.6 |
| 131.5 |
| 117.6 |
| 105.7 |
| 154.6 |
| 157.4 |
| 117.9 |
| Restricted Cash | 1.9 | - | 0.6 | 0.4 | 0.9 | - | 0.3 | 0.3 | 10.3 | 5.8 | 6.6 | 6.2 | 6.2 | 1.4 | 5.8 | 0.4 | 4.0 | 4.3 | 3.1 | 4.0 | 3.1 | 3.0 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | 0.2 | 0.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.0 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 5.2 | 0.9 | 2.5 | 28.5 | 30.4 | 3.9 | 3.8 | - | - | - | - |
| Cash And Short Term Investments | 191.8 | 213.8 | 207.1 | 182.8 | 229.4 | 194.6 | 210.2 | 179.2 | 327.0 | 276.8 | 157.2 | 201.6 | 233.9 | 194.7 | 201.3 | 242.9 | 242.3 | 213.6 | 224.0 | 466.4 | 229.4 | 243.8 | 402.9 | 373.4 | 239.0 | 165.6 | 201.5 | 127.2 | 196.3 | 144.1 | 193.2 | 190.3 | 192.3 | 154.0 | 135.4 | 121.4 | 105.7 | 154.6 | 157.4 | 117.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 700.3 | 708.9 | 734.5 | 767.6 | 756.6 | 720.9 | 754.2 | 762.2 | 787.0 | 780.4 | 799.3 | 788.3 | 752.4 | 770.8 | 747.6 | 697.8 | 642.9 | 660.5 | 644.0 | 610.6 | 617.7 | 572.1 | 532.5 | 542.4 | 514.0 | 524.1 | 545.1 | 495.5 | 472.2 | 487.3 | 478.7 | 440.1 | 430.0 | 422.3 | 383.7 | 364.1 | 359.7 | 345.5 | 287.2 | 270.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 359.7 | 299.1 | 302.6 | 279.6 | 290.2 | 278.5 | 336.2 | 349.1 | 361.3 | 380.3 | 293.0 | 262.6 | 255.8 | 261.5 | 256.8 | 221.2 | 199.1 | 181.7 | 194.3 | 193.6 | 185.7 | 181.4 | 168.4 | 162.9 | 160.7 | 155.5 | 134.9 | 129.8 | 127.9 | 125.5 | 124.1 | 119.0 | 115.0 | 107.4 | 98.5 | 95.8 | 99.4 | 98.1 | 97.1 | 93.7 |
| Prepaid Expenses | 134.9 | 129.2 | 166.4 | 129.9 | 100.2 | 105.8 | 101.5 | 110.8 | 99.1 | 83.4 | 93.3 | 91.7 | 107.6 | 97.1 | 107.5 | 81.7 | 97.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,488.8 | 1,447.0 | 1,532.1 | 1,469.9 | 1,506.4 | 1,403.1 | 1,494.7 | 1,499.3 | 1,668.2 | 1,608.7 | 1,444.3 | 1,448.4 | 1,439.0 | 1,415.4 | 1,393.1 | 1,333.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,941.7 | 3,192.9 | 3,087.7 | 3,103.1 | 3,049.7 | 3,058.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,431.6 | 1,537.7 | 1,496.1 | 1,496.4 | 1,462.6 | 1,454.1 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,510.2 | 1,655.2 | 1,591.6 | 1,606.7 | 1,587.1 | 1,604.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 209.7 | 207.0 | 194.6 | 216.1 | 214.0 | 218.4 | 236.0 | 231.9 | 243.5 | 243.8 | 301.8 | 293.8 | 311.6 | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,040.0 | 2,764.3 | 2,922.3 | 2,936.3 | 2,873.4 | 2,846.6 | 3,124.6 | 3,079.7 | 3,070.2 | 3,095.0 | 2,884.6 | 2,901.6 | 2,849.9 | 2,776.0 | 2,860.3 | 2,696.0 | 2,711.9 | 2,736.3 | ||||||||||||||||||||||
| Intangible Assets | 249.0 | 340.0 | 571.1 | 602.5 | 655.7 | 723.4 | 778.5 | 800.1 | 827.6 | 864.1 | 886.3 | 958.1 | 955.3 | 968.0 | 1,032.4 | 1,019.5 | 1,061.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 317.8 | 361.4 | 374.3 | 385.8 | 402.9 | 412.5 | 385.1 | 386.1 | 384.4 | 394.0 | 375.3 | 408.5 | 391.8 | 373.4 | 382.1 | 304.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 88.6 | 67.3 | 36.9 | 46.9 | 48.8 | 42.2 | 38.0 | 36.1 | 36.9 | 40.3 | 34.3 | 41.0 | 41.3 | 39.7 | 42.5 | 43.4 | 40.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 826.2 | 293.2 | 290.9 | 296.5 | 294.1 | 278.2 | 307.0 | 301.2 | 303.1 | 309.4 | 154.9 | 154.0 | 148.3 | 429.7 | 435.6 | 356.7 | 352.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,730.3 | 7,135.4 | 7,513.8 | 7,560.5 | 7,582.4 | 7,528.3 | 8,003.8 | 7,948.3 | 8,152.8 | 8,195.0 | 7,607.0 | 7,699.4 | 7,602.8 | 7,382.8 | 7,529.4 | 7,075.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 134.0 | 148.8 | 169.6 | 145.8 | 149.3 | 140.3 | 136.0 | 133.1 | 129.7 | 168.9 | 136.3 | 120.0 | 205.9 | 181.6 | 211.4 | 226.0 | 198.1 | 127.9 | 110.9 | 127.1 | 122.5 | 96.8 | 83.0 | 102.7 | 111.5 | 107.2 | 99.4 | 78.5 | 66.3 | 77.7 | 67.5 | 73.5 | 77.8 | 66.2 | 61.0 | 68.5 | 65.8 | 66.2 | 43.9 | 36.7 |
| Short Term Debt | 6.7 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.5 | 3.2 | 0.8 | 4.0 | 1.3 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 194.3 | 210.4 | 237.7 | 268.3 | 250.5 | 248.3 | 252.0 | 247.2 | 256.4 | 241.8 | 250.5 | 262.2 | 264.3 | 251.5 | 242.1 | 228.3 | 219.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | 44.6 | 48.9 | 37.8 | ||||||||||||||||||||||||
| Accrued Expenses | 372.4 | 270.1 | 228.9 | 231.6 | 242.5 | 232.0 | 208.1 | 192.2 | 190.9 | 227.8 | 198.1 | 221.4 | 219.8 | 196.8 | 199.2 | 227.2 | 228.8 | |||||||||||||||||||||||
| Other Current Liabilities | 226.1 | 222.2 | 216.0 | 207.2 | 211.5 | 194.0 | 205.1 | 198.4 | 188.2 | 203.2 | 184.7 | 201.7 | 204.6 | 181.9 | 190.1 | 144.5 | 137.6 | |||||||||||||||||||||||
| Total Current Liabilities | 1,093.7 | 1,120.3 | 1,121.9 | 1,080.4 | 1,051.1 | 994.1 | 1,012.2 | 947.5 | 954.8 | 1,055.1 | 993.8 | 981.4 | 1,091.6 | 1,014.2 | 1,048.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,642.4 | 1,786.8 | 1,109.6 | 1,092.0 | 1,133.9 | 1,149.7 | 1,188.1 | 1,213.8 | 1,310.4 | 817.7 | 821.0 |
| Operating Lease Liabilities Non-Current | 393.1 | 434.0 | 443.2 | 453.7 | 475.1 | 483.8 | 432.8 | 428.6 | 418.1 | 419.2 | 390.4 | 418.2 | 389.7 | 368.9 | 365.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 47.1 | 45.6 | 42.5 | 37.7 | 33.9 | 34.3 | 34.9 | 29.1 | 32.4 | 30.9 | - | - | - | 24.2 | 20.8 | 22.9 | 20.6 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 81.4 | 95.2 | 123.0 | 109.3 | 107.3 | 107.0 | 167.7 | 165.2 | 180.1 | 191.3 | 185.3 | 212.3 | 215.6 | 196.0 | 230.1 | 230.9 | 239.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 510.6 | 138.3 | 189.5 | 185.2 | 196.4 | 195.2 | 236.7 | 224.5 | 235.4 | 223.2 | 172.5 | 187.0 | 174.8 | 194.7 | 195.1 | 239.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,742.0 | 3,924.2 | 4,063.0 | 4,161.0 | 4,340.6 | 4,020.3 | 4,176.1 | 4,175.2 | 4,448.9 | 4,536.0 | 4,256.3 | 4,542.6 | 4,579.3 | 4,710.8 | 4,836.3 | 4,404.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,373.8 | 1,388.6 | 1,944.3 | 1,889.9 | 1,837.6 | 1,812.1 | 2,122.8 | 2,053.6 | 1,959.8 | 1,887.2 | 1,720.4 | 1,536.0 | 1,432.9 | 1,279.6 | 1,183.1 | 1,073.8 | 980.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (191.0) | (171.8) | (191.6) | (166.5) | (265.2) | (317.3) | (192.9) | (269.7) | (249.9) | (196.4) | (268.1) | (239.1) | (262.1) | (395.6) | (258.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 24.0 | 19.0 | 0.0 | 38.5 | 38.5 | 34.0 | 0.0 | 40.4 | ||||||||||||||||||||||
| Minority Interest | 5.8 | 5.3 | 4.9 | 6.3 | 5.8 | 5.4 | 4.9 | 4.3 | 5.7 | 5.4 | 4.8 | 5.3 | 4.8 | 5.9 | 5.2 | 4.7 | 4.2 | 5.5 | ||||||||||||||||||||||
| Total Stockholders Equity | 2,940.6 | 3,164.6 | 3,405.4 | 3,353.3 | 3,194.3 | 3,461.5 | 3,782.3 | 3,722.7 | 3,640.4 | 3,596.9 | 3,306.0 | 3,108.6 | 2,976.3 | 2,626.9 | 2,647.7 | 2,610.2 | ||||||||||||||||||||||||
| Total Equity | 2,946.4 | 3,169.9 | 3,410.3 | 3,359.6 | 3,200.1 | 3,467.0 | 3,787.1 | 3,727.0 | 3,646.2 | 3,602.3 | 3,310.8 | 3,113.9 | 2,981.1 | 2,632.7 | 2,652.9 | 2,614.9 | 2,539.0 | 2,432.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6.7 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.5 | 3.2 | 0.8 | 4.0 | 1.3 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 47.2 | 45.0 | 50.5 | 44.7 | 35.5 | 30.6 | 30.7 | 28.2 | 28.2 | 1,670.6 | 1,815.1 | 1,109.7 | 1,120.5 | 1,158.4 | 1,174.2 | 1,212.7 | 1,238.4 | 1,343.1 | 837.9 | 836.2 |
| Net debt | (185.1) | (213.6) | (207.0) | (182.7) | (229.2) | (194.5) | (210.0) | (178.8) | (326.6) | (273.6) | (156.4) | (197.6) | (232.6) | (194.7) | (201.2) | (242.8) | (242.2) | (213.5) | ||||||||||||||||||||||
| Working Capital | 395.1 | 326.7 | 410.2 | 389.4 | 455.3 | 409.0 | 482.5 | 551.8 | 713.4 | 553.6 | 450.5 | 467.0 | 347.4 | 401.2 | 345.0 | 339.2 | 240.9 | 395.3 | ||||||||||||||||||||||
| Book Value | 2,940.6 | 3,164.6 | 3,405.4 | 3,353.3 | 3,194.3 | 3,461.5 | 3,782.3 | 3,722.7 | 3,640.4 | 3,596.9 | 3,306.0 | 3,108.6 | 2,976.3 | 2,626.9 | 2,647.7 | 2,610.2 | 2,534.8 | 2,426.6 | ||||||||||||||||||||||
| Tangible Book Value | (348.4) | 60.4 | (87.9) | (185.4) | (334.8) | (108.5) | (120.8) | (157.1) | (257.4) | (362.2) | (464.9) | (751.1) | (828.9) | (1,117.2) | (1,244.9) | (1,105.3) | (1,238.3) | |||||||||||||||||||||||
| 246.8 |
| 122.0 |
| 71.9 |
| 72.6 |
| 74.5 |
| 65.1 |
| 61.7 |
| 56.0 |
| 76.8 |
| 68.9 |
| 56.1 |
| 48.8 |
| 42.7 |
| 49.8 |
| 53.1 |
| 81.3 |
| 86.4 |
| 43.9 |
| 45.0 |
| 52.9 |
| 66.6 |
| 62.2 |
| 47.3 |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.3 |
| 53.1 |
| 0.0 |
| 86.4 |
| 43.9 |
| 45.0 |
| 52.9 |
| 66.6 |
| 62.2 |
| 47.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,274.1 |
| 1,379.0 |
| 1,267.9 |
| 1,423.2 |
| 1,201.1 |
| 1,140.3 |
| 1,234.7 |
| 1,208.3 |
| 1,021.3 |
| 972.4 |
| 1,010.1 |
| 866.2 |
| 897.8 |
| 838.2 |
| 889.5 |
| 843.3 |
| 826.6 |
| 782.4 |
| 700.1 |
| 656.8 |
| 654.6 |
| 701.5 |
| 637.4 |
| 559.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,033.4 |
| 1,044.1 |
| 1,008.0 |
| 1,006.3 |
| 907.4 |
| 932.9 |
| 896.9 |
| 896.3 |
| 788.6 |
| 782.0 |
| 767.2 |
| 747.0 |
| 755.8 |
| 767.2 |
| 783.7 |
| 664.4 |
| 678.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.7 |
| 45.9 |
| 37.9 |
| 32.7 |
| 2,540.1 |
| 1,890.6 |
| 1,809.2 |
| 1,777.6 |
| 1,735.6 |
| 1,731.8 |
| 1,540.6 |
| 1,521.6 |
| 1,526.7 |
| 1,245.8 |
| 1,247.1 |
| 1,252.7 |
| 1,254.4 |
| 835.9 |
| 804.9 |
| 800.2 |
| 756.0 |
| 787.5 |
| 763.6 |
| 754.9 |
| 434.1 |
| 438.8 |
| 1,099.9 |
| 1,056.8 |
| 795.6 |
| 787.6 |
| 802.8 |
| 806.2 |
| 832.9 |
| 689.4 |
| 702.1 |
| 734.7 |
| 594.8 |
| 610.9 |
| 629.7 |
| 649.1 |
| 370.3 |
| 369.8 |
| 375.4 |
| 369.8 |
| 394.4 |
| 396.5 |
| 415.2 |
| 265.4 |
| 280.8 |
| 292.9 |
| 284.7 |
| 276.8 |
| 197.7 |
| 178.2 |
| 168.4 |
| 169.2 |
| 155.6 |
| 140.1 |
| 140.4 |
| 131.9 |
| 130.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.1 |
| 31.9 |
| 35.5 |
| 37.7 |
| 39.5 |
| 42.8 |
| 42.8 |
| 44.7 |
| 44.8 |
| 33.5 |
| 23.8 |
| 23.4 |
| 24.6 |
| 27.2 |
| 26.2 |
| 22.7 |
| 30.9 |
| 30.3 |
| 28.7 |
| 22.1 |
| 23.0 |
| 26.4 |
| 40.0 |
| 341.4 |
| 357.8 |
| 349.4 |
| 352.6 |
| 247.5 |
| 224.4 |
| 197.1 |
| 212.6 |
| 193.2 |
| 182.4 |
| 158.0 |
| 143.8 |
| 154.6 |
| 149.3 |
| 136.6 |
| 124.0 |
| 109.8 |
| 93.9 |
| 88.4 |
| 86.3 |
| 84.7 |
| 76.1 |
| 71.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,024.3 |
| 7,058.4 |
| 6,720.4 |
| 5,809.0 |
| 5,490.8 |
| 5,213.3 |
| 5,240.9 |
| 5,201.8 |
| 4,692.8 |
| 4,582.6 |
| 4,625.5 |
| 3,926.6 |
| 3,855.9 |
| 3,796.7 |
| 3,865.9 |
| 3,001.0 |
| 2,929.9 |
| 2,865.9 |
| 2,697.1 |
| 2,711.8 |
| 2,690.2 |
| 2,763.0 |
| 2,103.7 |
| 2,068.5 |
| 0.1 |
| 0.1 |
| 47.2 |
| 45.0 |
| 50.5 |
| 44.7 |
| 35.5 |
| 30.6 |
| 30.7 |
| 28.2 |
| 28.2 |
| 28.2 |
| 28.2 |
| 0.1 |
| 28.5 |
| 24.5 |
| 24.6 |
| 24.6 |
| 24.6 |
| 32.7 |
| 20.2 |
| 15.2 |
| 221.7 |
| 231.3 |
| 213.0 |
| 207.9 |
| 172.3 |
| 170.4 |
| 178.8 |
| 171.8 |
| 166.1 |
| 167.5 |
| 137.9 |
| 145.1 |
| 140.8 |
| 130.4 |
| 98.5 |
| 117.6 |
| 109.0 |
| 127.6 |
| 127.7 |
| 119.3 |
| 118.8 |
| 80.3 |
| 81.3 |
| 33.3 |
| 31.7 |
| 31.7 |
| 25.9 |
| 24.7 |
| 24.9 |
| 24.5 |
| 22.5 |
| 20.4 |
| 20.0 |
| 19.4 |
| 18.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 244.8 |
| 229.0 |
| 198.2 |
| 149.8 |
| 151.1 |
| 144.2 |
| 139.2 |
| 139.1 |
| 130.0 |
| 122.9 |
| 109.0 |
| 106.9 |
| 109.8 |
| 110.8 |
| 96.6 |
| 89.8 |
| 91.8 |
| 84.1 |
| 84.5 |
| 80.5 |
| 86.8 |
| 89.4 |
| 89.5 |
| 164.0 |
| 132.3 |
| 97.3 |
| 102.5 |
| 127.6 |
| 108.6 |
| 108.9 |
| 90.6 |
| 114.4 |
| 82.0 |
| 91.5 |
| 71.3 |
| 66.9 |
| 73.6 |
| 62.6 |
| 44.5 |
| 33.6 |
| 18.5 |
| 26.5 |
| 25.1 |
| 23.9 |
| 16.1 |
| 12.5 |
| 993.8 |
| 1,033.2 |
| 983.8 |
| 929.6 |
| 803.4 |
| 839.8 |
| 787.0 |
| 727.9 |
| 690.9 |
| 710.2 |
| 681.6 |
| 635.6 |
| 529.8 |
| 558.2 |
| 539.6 |
| 518.1 |
| 407.1 |
| 463.5 |
| 415.8 |
| 383.4 |
| 429.6 |
| 412.0 |
| 413.4 |
| 310.0 |
| 311.8 |
| 264.4 |
| 253.0 |
| 244.0 |
| 239.5 |
| 173.0 |
| 155.6 |
| 146.6 |
| 147.3 |
| 133.4 |
| 116.3 |
| 116.9 |
| 108.3 |
| 109.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 18.3 |
| 20.0 |
| 19.5 |
| 19.1 |
| 15.8 |
| 16.1 |
| 21.0 |
| 25.3 |
| 27.7 |
| 28.8 |
| 34.4 |
| 37.6 |
| - |
| - |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 259.1 |
| 262.6 |
| 207.0 |
| 217.0 |
| 202.4 |
| 201.8 |
| 197.1 |
| 167.3 |
| 165.5 |
| 181.8 |
| 151.9 |
| 143.6 |
| 145.3 |
| 152.8 |
| 96.0 |
| 89.5 |
| 81.8 |
| 83.9 |
| 55.7 |
| 54.1 |
| 53.2 |
| 45.3 |
| 48.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.9 |
| 214.3 |
| 207.4 |
| 207.0 |
| 205.2 |
| 183.7 |
| 176.0 |
| 173.9 |
| 182.9 |
| 171.2 |
| 180.6 |
| 173.6 |
| 179.1 |
| 185.0 |
| 196.6 |
| 204.9 |
| 194.8 |
| 167.5 |
| 160.7 |
| 159.2 |
| 96.8 |
| 96.2 |
| 87.4 |
| 89.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,432.3 |
| 4,593.8 |
| 4,366.3 |
| 3,592.7 |
| 3,347.2 |
| 3,287.8 |
| 3,460.3 |
| 3,522.1 |
| 3,026.3 |
| 3,017.8 |
| 3,146.6 |
| 2,505.1 |
| 2,517.6 |
| 2,522.6 |
| 2,664.0 |
| 1,841.1 |
| 1,865.9 |
| 1,825.4 |
| 1,803.3 |
| 1,858.0 |
| 1,802.3 |
| 1,901.0 |
| 1,290.5 |
| 1,302.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 878.8 |
| 775.4 |
| 686.9 |
| 625.4 |
| 501.4 |
| 398.5 |
| 331.1 |
| 280.3 |
| 213.8 |
| 141.0 |
| 97.2 |
| 42.1 |
| 460.1 |
| 399.8 |
| 346.0 |
| 288.7 |
| 318.5 |
| 212.1 |
| 165.3 |
| 120.6 |
| 82.9 |
| 47.7 |
| 10.5 |
| (174.9) |
| (164.7) |
| (132.8) |
| (108.0) |
| (127.0) |
| (138.9) |
| (195.3) |
| (212.7) |
| (218.9) |
| (178.0) |
| (178.5) |
| (166.2) |
| (162.8) |
| (172.7) |
| (159.4) |
| (153.6) |
| (124.5) |
| (144.7) |
| (183.3) |
| (242.0) |
| (253.8) |
| (165.7) |
| (150.2) |
| (142.8) |
| (135.5) |
| 40.3 |
| 36.0 |
| 0.0 |
| 23.9 |
| 23.8 |
| 23.7 |
| 0.0 |
| 18.1 |
| 17.9 |
| 17.8 |
| 0.1 |
| 1,673.7 |
| 1,673.6 |
| 1,673.5 |
| 1,659.9 |
| 1,659.9 |
| 1,601.2 |
| 1,553.0 |
| 1,553.0 |
| 1,552.9 |
| 1,552.9 |
| 1,540.7 |
| 4.8 |
| 4.3 |
| 3.6 |
| 4.5 |
| 4.1 |
| 3.6 |
| 3.2 |
| 4.1 |
| 3.3 |
| 2.9 |
| 2.4 |
| 3.6 |
| 3.2 |
| 2.8 |
| 2.3 |
| 3.2 |
| 2.6 |
| 2.4 |
| 4.9 |
| 4.8 |
| 4.6 |
| 4.5 |
| 2,534.8 |
| 2,426.6 |
| 2,318.4 |
| 2,183.9 |
| 2,114.6 |
| 1,896.9 |
| 1,752.6 |
| 1,652.0 |
| 1,634.6 |
| 1,532.3 |
| 1,455.1 |
| 1,398.1 |
| 1,317.3 |
| 1,253.1 |
| 1,182.0 |
| 1,139.8 |
| 1,045.1 |
| 1,021.5 |
| 876.4 |
| 836.8 |
| 868.0 |
| 831.3 |
| 779.8 |
| 733.1 |
| 2,323.3 |
| 2,188.2 |
| 2,118.2 |
| 1,901.5 |
| 1,756.7 |
| 1,655.6 |
| 1,637.8 |
| 1,536.4 |
| 1,458.4 |
| 1,401.0 |
| 1,319.8 |
| 1,256.7 |
| 1,185.2 |
| 1,142.6 |
| 1,047.4 |
| 1,021.5 |
| 876.4 |
| 836.8 |
| 868.0 |
| 831.3 |
| 779.8 |
| 733.1 |
| (223.9) |
| (466.3) |
| (182.3) |
| (198.8) |
| (352.4) |
| (328.6) |
| (203.4) |
| (135.0) |
| (170.8) |
| (99.0) |
| (168.1) |
| 1,526.5 |
| 1,621.9 |
| 919.4 |
| 928.3 |
| 1,004.5 |
| 1,038.8 |
| 1,091.3 |
| 1,132.7 |
| 1,188.5 |
| 680.6 |
| 718.3 |
| 338.3 |
| 619.8 |
| 361.4 |
| 353.3 |
| 506.8 |
| 517.4 |
| 311.1 |
| 290.8 |
| 374.5 |
| 336.4 |
| 339.6 |
| 298.6 |
| 371.4 |
| 436.3 |
| 363.1 |
| 366.6 |
| 316.7 |
| 227.2 |
| 242.5 |
| 288.2 |
| 327.4 |
| 247.5 |
| 2,318.4 |
| 2,183.9 |
| 2,114.6 |
| 1,896.9 |
| 1,752.6 |
| 1,652.0 |
| 1,634.6 |
| 1,532.3 |
| 1,455.1 |
| 1,398.1 |
| 1,317.3 |
| 1,253.1 |
| 1,182.0 |
| 1,139.8 |
| 1,045.1 |
| 1,021.5 |
| 876.4 |
| 836.8 |
| 868.0 |
| 831.3 |
| 779.8 |
| 733.1 |
| (1,409.6) |
| (1,278.4) |
| (502.3) |
| (482.2) |
| (683.5) |
| (789.2) |
| (912.7) |
| (595.4) |
| (691.4) |
| (806.3) |
| (442.5) |
| (540.7) |
| (629.3) |
| (721.6) |
| (66.4) |
| (129.6) |
| (154.2) |
| (249.4) |
| (345.2) |
| (292.1) |
| (338.8) |
| 80.4 |
| 13.4 |