| (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 | 1,112.1 | 753.5 | 576.7 | 364.8 | 324.4 | 897.1 | 351.2 | 803.6 | 378.3 | 385.0 | 410.7 | 730.8 | 754.5 | - | - | - | - | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,112.1 | 753.5 | 576.7 | 364.8 | 324.4 | 897.1 | 351.2 | 803.6 | 378.3 | 385.0 | 410.7 | 730.8 | 754.5 | - | - | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 593.8 | 579.7 | 615.3 | 615.3 | 814.6 | 554.4 | 682.5 | 698.3 | 625.7 | 511.6 | 502.5 | 439.2 | 399.6 | 408.4 | 486.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 447.3 | 472.7 | 361.7 | 518.0 | 605.1 | 432.7 | 510.6 | 457.5 | 448.8 | 377.0 | 356.0 | 339.1 | 298.8 | 325.0 | 539.0 | 430.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,581.1 | 1,414.3 | 1,303.8 | 1,192.8 | 1,506.2 | 1,361.0 | 1,536.3 | 1,465.2 | 1,371.7 | 1,244.9 | 1,154.5 | 1,061.0 | 965.2 | 882.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 233.0 | 261.1 | 245.5 | 273.5 | 432.4 | 284.5 | 327.3 | 312.1 | 332.1 | 243.6 | 212.6 | 198.0 | 187.0 | 205.9 | 260.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,881.6 | 1,887.4 | 1,886.7 | 2,281.1 | 2,575.4 | 2,080.2 | 1,341.4 | 1,587.8 | 1,586.2 | 596.4 | 595.6 | - | - | - | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,886.4 | 1,890.6 | 2,289.4 | 2,582.8 | 2,927.4 | 2,081.3 | 1,591.6 | 1,587.8 | 1,586.2 | 596.4 | 745.4 | - | - | - | 158.1 | 69.0 | |||
| (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 | 771.3 | 1,112.1 | 1,105.0 | 68.4 | 220.2 | 753.5 | 1,530.6 | 1,736.3 | 552.6 | 576.7 | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 391.0 |
| 287.1 |
| - |
| - |
| 338.3 |
| - |
| - |
| Prepaid Expenses | 28.5 | 26.9 | 21.2 | 22.4 | 49.9 | 35.8 | 30.5 | 22.0 | 21.7 | 24.3 | 50.3 | 67.0 | 46.4 | 26.5 | 60.1 | 60.3 | - | - | - |
| Other Current Assets | 95.7 | 93.5 | 107.6 | 124.7 | 284.8 | 60.2 | 76.7 | 75.3 | 73.6 | 57.0 | 31.5 | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 295.6 | 2.6 | - | 13.1 | - | - |
| Total Current Assets | 2,277.4 | 1,926.3 | 3,408.1 | 2,245.0 | 2,150.9 | 2,209.3 | 1,752.0 | 2,056.7 | 1,644.6 | 1,355.2 | 1,319.5 | 1,611.5 | 1,535.0 | 1,205.3 | 1,214.1 | 1,016.9 | 799.8 | - | - |
| 1,141.5 |
| 1,076.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 774.0 | 702.5 | 648.6 | 590.8 | 746.3 | 688.9 | 752.8 | 705.1 | 640.6 | 612.7 | 568.7 | 513.7 | 468.0 | 416.8 | 577.1 | 539.6 | 505.9 | - | - |
| Property,Plant & Equipment Net | 807.1 | 711.8 | 655.2 | 602.0 | 759.9 | 672.1 | 783.5 | 760.1 | 731.1 | 632.2 | 585.8 | 547.3 | 497.2 | 465.2 | 560.3 | 533.4 | 460.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,538.9 | 1,478.0 | 1,202.5 | 1,177.6 | 1,172.6 | 1,641.7 | 1,619.8 | 1,441.8 | 1,452.1 | 1,020.9 | 1,134.4 | 964.5 | 858.7 | 958.8 | 845.2 | 667.1 | 462.2 | - | - |
| Intangible Assets | 1,425.5 | 1,504.9 | 1,252.9 | 1,327.5 | 2,008.7 | 960.9 | 1,140.6 | 967.7 | 1,065.0 | 872.2 | 887.8 | 611.7 | 579.8 | 614.8 | 479.2 | 297.9 | 162.9 | - | - |
| Operating Lease Right Of Use Assets | 129.6 | 121.6 | 50.4 | 51.1 | 81.4 | 68.3 | 78.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 1.4 | 1.1 | 0.3 | 1.4 | 4.9 | 4.9 | - | 3.4 | - | - | - |
| Other Non-Current Assets | 214.1 | 195.6 | 101.3 | 97.9 | 128.3 | 107.4 | 103.6 | 22.9 | 34.9 | 25.0 | 23.4 | 23.7 | 22.3 | 35.7 | 19.0 | 12.6 | 4.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,263.0 | 5,816.6 | 6,620.0 | 7,222.0 | 7,246.8 | 5,866.4 | 5,496.0 | 5,249.2 | 5,299.8 | 3,965.8 | 3,950.9 | 3,754.9 | 3,493.0 | 3,457.3 | 3,137.9 | 2,529.5 | 1,914.1 | - | - |
| 195.4 |
| 132.7 |
| - |
| - |
| Short Term Debt | 4.8 | 3.2 | 402.7 | 301.7 | 352.0 | 1.1 | 250.2 | 0.0 | 0.0 | 0.0 | 149.8 | - | - | - | 158.1 | 69.0 | - | - | - |
| Deferred Revenue Current | - | 28.3 | 26.4 | 24.4 | 33.9 | 32.5 | 27.0 | 25.5 | 27.8 | 23.2 | 24.0 | 17.9 | 17.4 | 17.6 | 16.3 | 17.1 | 17.3 | - | - |
| Operating Lease Liabilities Current | 30.2 | 25.7 | 19.8 | 16.7 | 24.0 | 21.5 | 22.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | 373.2 | 292.9 | 290.3 | 351.2 | 274.6 | 294.5 | 258.0 | 257.8 | 246.7 | 219.4 | 176.3 | 172.0 | 172.6 | 161.7 | 174.9 | 143.5 | - | - |
| Other Current Liabilities | 503.0 | 404.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 736.0 | 665.8 | 1,186.3 | 1,078.4 | 1,169.5 | 646.2 | 899.0 | 595.6 | 658.6 | 513.5 | 605.8 | 392.2 | 376.4 | 470.6 | 596.9 | 456.4 | 301.1 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 105.4 | 100.5 | 34.8 | 40.4 | 64.4 | 53.1 | 61.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 342.5 | 322.2 | 297.6 | 270.4 | 250.0 | 235.8 | 220.4 | 201.9 | 188.0 | 172.0 | 159.7 | 151.1 | 143.6 | 135.4 | 129.7 | 122.6 | 113.2 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 200.5 | 115.0 | 144.0 | 167.5 | 166.0 | 188.2 | 242.4 | 163.9 | - | - | - |
| Pension Obligations | - | 17.1 | 19.5 | 21.3 | 23.8 | 26.3 | 25.5 | 22.8 | 26.6 | 27.1 | 26.3 | 24.8 | 18.9 | 23.9 | 19.1 | 18.3 | - | - | - |
| Other Non-Current Liabilities | 261.9 | 249.7 | 420.4 | 473.6 | 622.4 | 344.6 | 392.4 | 266.5 | 288.7 | 217.0 | 242.4 | 260.6 | 235.9 | 263.3 | 306.9 | 204.7 | 125.1 | - | - |
| Total Non-Current Liabilities | - | 2,687.5 | 2,604.7 | 3,119.2 | 3,447.8 | 2,682.5 | 1,954.2 | 2,056.2 | 2,112.9 | 985.4 | 997.7 | 1,161.5 | 1,130.5 | 1,198.6 | 1,040.9 | 732.4 | 394.4 | - | - |
| Total Liabilities | 4,467.6 | 3,353.3 | 3,791.0 | 4,197.6 | 4,617.3 | 3,328.7 | 2,853.2 | 2,651.8 | 2,771.5 | 1,498.9 | 1,603.5 | 1,549.9 | 1,506.9 | 1,669.2 | 1,637.8 | 1,188.8 | 695.5 | - | - |
| 78.7 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 7,332.5 | 6,773.1 | 5,634.0 | 5,027.1 | 4,237.7 | 3,928.7 | 3,721.3 | 3,351.4 | 2,820.8 | 2,547.4 | 2,381.8 | 2,134.4 | 1,944.3 | 1,788.3 | 1,566.1 | 1,429.3 | 1,324.3 | - | - |
| Accumulated Other Comprehensive Income | (70.0) | (110.1) | (111.1) | (157.8) | (105.2) | (97.0) | (124.1) | (122.1) | (85.7) | (122.2) | (87.1) | (61.8) | (31.5) | (35.5) | (45.0) | (38.1) | (34.7) | - | - |
| Treasury Stock | - | - | - | 2,436.2 | 2,063.2 | 1,814.4 | 1,449.7 | 1,102.4 | 649.6 | 382.6 | 327.4 | 200.1 | 209.5 | 215.4 | 219.9 | 221.6 | 223.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,795.4 | 2,463.3 | 2,829.0 | 3,024.4 | 2,629.5 | 2,537.7 | 2,642.8 | 2,597.4 | 2,528.3 | 2,466.9 | 2,347.4 | 2,205.0 | 1,986.1 | 1,788.1 | 1,500.1 | 1,340.7 | 1,218.6 | 1,094.1 | 1,118.9 |
| Total Equity | 1,795.4 | 2,463.3 | 2,829.0 | 3,024.4 | 2,629.5 | 2,537.7 | 2,642.8 | 2,597.4 | 2,528.3 | 2,466.9 | 2,347.4 | 2,205.0 | 1,986.1 | 1,788.1 | 1,500.1 | 1,340.7 | 1,218.6 | 1,094.1 | 1,118.9 |
| - |
| - |
| - |
| Net debt | 1,774.3 | 1,137.1 | 1,712.7 | 2,218.0 | 2,603.0 | 1,184.2 | 1,240.4 | 784.2 | 1,207.9 | 211.4 | 334.7 | - | - | - | - | - | - | - | - |
| Working Capital | 1,541.4 | 1,260.5 | 2,221.8 | 1,166.6 | 981.4 | 1,563.1 | 853.0 | 1,461.1 | 986.0 | 841.7 | 713.7 | 1,219.3 | 1,158.6 | 734.7 | 617.2 | 560.5 | 498.7 | - | - |
| Book Value | 1,795.4 | 2,463.3 | 2,829.0 | 3,024.4 | 2,629.5 | 2,537.7 | 2,642.8 | 2,597.4 | 2,528.3 | 2,466.9 | 2,347.4 | 2,205.0 | 1,986.1 | 1,788.1 | 1,500.1 | 1,340.7 | 1,218.6 | 1,094.1 | 1,118.9 |
| Tangible Book Value | (1,169.0) | (519.6) | 373.6 | 519.3 | (551.8) | (64.9) | (117.6) | 187.9 | 11.2 | 573.8 | 325.2 | 628.8 | 547.6 | 214.5 | 175.7 | 375.7 | 593.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 979.1 |
| 378.3 |
| 147.6 |
| 139.8 |
| 129.4 |
| 385.3 |
| 355.4 |
| 397.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 771.3 | 1,112.1 | 1,105.0 | 68.4 | 220.2 | 753.5 | 1,530.6 | 1,736.3 | 552.6 | 576.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 979.1 | 378.3 | 147.6 | 139.8 | 129.4 | 385.3 | 355.4 | 397.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 692.1 | 593.8 | 774.3 | 881.7 | 699.4 | 579.7 | 799.2 | 903.6 | 700.8 | 615.3 | 768.1 | 959.5 | 730.3 | 615.3 | 1,090.9 | 1,179.0 | 1,002.6 | 814.6 | 877.5 | 722.4 | 683.2 | 554.4 | 721.0 | 692.5 | 686.6 | 682.5 | 862.0 | 915.6 | 773.0 | 698.3 | 850.5 | 841.6 | 678.2 | 625.7 | 690.8 | 694.9 | 560.0 | 511.6 | 605.0 | 631.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 481.0 | 447.3 | 481.4 | 500.9 | 529.6 | 472.7 | 462.4 | 426.3 | 399.8 | 361.7 | 394.8 | 599.2 | 781.5 | 518.0 | 804.1 | 780.9 | 728.9 | 605.1 | 548.9 | 462.6 | 528.2 | 432.7 | 514.5 | 547.8 | 560.6 | 510.6 | 508.4 | 505.6 | 514.7 | 457.5 | 489.1 | 491.2 | 490.1 | 448.8 | 454.8 | 436.0 | 428.0 | 377.0 | 385.8 | 386.2 |
| Prepaid Expenses | 27.2 | 28.5 | - | - | - | - | 27.7 | 21.8 | 19.1 | 21.2 | 23.9 | 24.4 | 28.6 | 22.4 | 35.7 | 32.2 | 41.8 | 49.9 | ||||||||||||||||||||||
| Other Current Assets | 60.8 | 95.7 | 122.4 | 75.9 | 82.4 | 120.4 | 91.5 | 64.1 | 67.5 | 107.6 | 102.8 | 85.0 | 100.7 | 124.7 | 130.8 | 108.8 | 90.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,032.4 | 2,277.4 | 2,483.1 | 1,526.9 | 1,531.6 | 1,926.3 | 2,911.4 | 3,152.1 | 3,463.4 | 3,408.1 | 3,657.0 | 2,692.9 | 2,152.3 | 2,245.0 | 2,770.9 | 2,532.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,372.1 | 1,336.5 | 1,292.9 | 1,244.9 | 1,224.7 | 1,216.8 |
| Accumulated Depreciation | 787.9 | 774.0 | 763.4 | 741.9 | 720.7 | 702.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 813.3 | 807.1 | 783.2 | 769.7 | 738.3 | 711.8 | 670.7 | 664.2 | 653.7 | 655.2 | 627.2 | 798.8 | 840.4 | 602.0 | 790.9 | 785.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,537.2 | 1,538.9 | 1,530.1 | 1,535.5 | 1,490.1 | 1,478.0 | 1,342.0 | 1,337.3 | 1,199.3 | 1,202.5 | 1,177.8 | 2,018.2 | 2,203.6 | 1,177.6 | 2,192.7 | 2,201.6 | 2,215.0 | 2,199.0 | ||||||||||||||||||||||
| Intangible Assets | 1,393.4 | 1,425.5 | 1,452.7 | 1,484.1 | 1,496.0 | 1,504.9 | 1,425.9 | 1,449.9 | 1,226.8 | 1,252.9 | 1,262.7 | 1,552.0 | 1,802.2 | 1,327.5 | 1,861.1 | 1,930.4 | 1,980.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 213.4 | 214.1 | 207.5 | 203.2 | 194.9 | 195.6 | 128.4 | 124.8 | 102.7 | 101.3 | 91.3 | 114.3 | 116.9 | 97.9 | 116.4 | 128.0 | 129.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,989.7 | 6,263.0 | 6,456.6 | 5,519.4 | 5,450.9 | 5,816.6 | 6,478.4 | 6,728.3 | 6,645.9 | 6,620.0 | 6,816.0 | 7,176.2 | 7,115.4 | 7,222.0 | 7,732.0 | 7,577.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 316.4 | 233.0 | 294.7 | 338.4 | 313.5 | 261.1 | 327.3 | 363.4 | 322.9 | 245.5 | 328.4 | 397.2 | 367.0 | 273.5 | 497.1 | 549.6 | 520.9 | 432.4 | 481.0 | 387.1 | 359.2 | 284.5 | 325.0 | 321.3 | 336.6 | 327.3 | 371.8 | 374.4 | 356.2 | 312.1 | 362.7 | 415.6 | 372.6 | 332.1 | 328.9 | 335.4 | 291.3 | 243.6 | 264.9 | 284.0 |
| Short Term Debt | 4.9 | 4.8 | 4.5 | 4.3 | 3.9 | 3.2 | 403.0 | 402.9 | 402.8 | 402.7 | 2.3 | 302.0 | 302.0 | 301.7 | 651.4 | 352.2 | 352.1 | 352.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | 27.7 | 27.1 | 26.8 | 26.4 | 25.7 | 27.0 | 38.0 | 24.4 | 42.2 | 37.9 | 37.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 284.9 | 503.0 | 470.0 | 358.7 | 279.6 | 404.7 | 310.4 | 296.3 | 218.7 | 292.9 | 254.0 | 263.2 | 223.0 | 290.3 | 361.4 | 320.0 | 278.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 601.3 | 736.0 | 764.7 | 697.1 | 593.1 | 665.8 | 1,068.4 | 1,089.7 | 1,174.7 | 1,186.3 | 875.6 | 1,045.3 | 930.0 | 1,078.4 | 1,552.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,883.7 | 2,881.6 | 2,878.8 | 1,891.5 | 1,890.5 | 1,887.4 | 1,887.2 | 1,887.2 | 1,886.9 | 1,886.7 | 2,283.2 | 2,282.2 | 2,281.9 | 2,281.1 | 2,280.3 | 2,577.7 | 2,576.7 | 2,575.4 | 2,924.0 | 2,080.4 | 2,081.0 | 2,080.2 | 2,079.4 | 2,077.2 | 2,576.4 | 1,341.4 | 1,590.2 | 1,589.4 | 1,588.5 | 1,587.8 | 1,587.4 | 1,586.9 | 1,586.4 | 1,586.2 | 781.9 | 706.7 | 596.5 | 596.4 | 596.2 | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 344.6 | 342.5 | 336.6 | 330.2 | 326.0 | 322.2 | 315.5 | 308.1 | 302.5 | 297.6 | 289.1 | 282.0 | 275.9 | 270.4 | 263.0 | 255.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 261.5 | 261.9 | 252.3 | 247.7 | 244.2 | 249.7 | 444.4 | 439.0 | 422.5 | 420.4 | 444.3 | 534.7 | 569.3 | 473.6 | 594.9 | 609.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | 2,647.1 | 2,634.3 | 2,611.9 | 2,604.7 | 3,016.6 | 3,098.9 | 3,127.1 | 3,119.2 | 3,138.2 | 3,442.9 | ||||||||||||||||||||||||
| Total Liabilities | 4,336.5 | 4,467.6 | 4,464.8 | 3,398.8 | 3,284.4 | 3,353.3 | 3,715.5 | 3,724.0 | 3,786.6 | 3,791.0 | 3,892.2 | 4,144.2 | 4,057.1 | 4,197.6 | 4,690.3 | 4,702.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 7,414.5 | 7,332.5 | 7,250.9 | 7,083.8 | 6,871.1 | 6,773.1 | 6,655.3 | 6,456.9 | 5,784.8 | 5,634.0 | 5,469.5 | 5,246.1 | 5,089.8 | 5,027.1 | 4,891.7 | 4,676.1 | 4,402.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (80.0) | (70.0) | (78.9) | (72.2) | (101.8) | (110.1) | (102.3) | (113.0) | (119.3) | (111.1) | (159.0) | (143.5) | (142.6) | (157.8) | (189.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,184.8 | 2,063.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,653.2 | 1,795.4 | 1,991.8 | 2,120.6 | 2,166.5 | 2,463.3 | 2,762.9 | 3,004.3 | 2,859.3 | 2,829.0 | 2,923.8 | 3,032.0 | 3,058.3 | 3,024.4 | 3,041.7 | 2,875.1 | ||||||||||||||||||||||||
| Total Equity | 1,653.2 | 1,795.4 | 1,991.8 | 2,120.6 | 2,166.5 | 2,463.3 | 2,762.9 | 3,004.3 | 2,859.3 | 2,829.0 | 2,923.8 | 3,032.0 | 3,058.3 | 3,024.4 | 3,041.7 | 2,875.1 | 2,678.6 | 2,629.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,888.6 | 2,886.4 | 2,883.3 | 1,895.8 | 1,894.4 | 1,890.6 | 2,290.2 | 2,290.1 | 2,289.7 | 2,289.4 | 2,285.5 | 2,584.2 | 2,583.9 | 2,582.8 | 2,931.7 | 2,929.9 | 2,928.8 | 2,927.4 | 2,926.4 | 2,081.6 | 2,082.2 | 2,081.3 | 2,080.3 | 2,078.0 | 2,577.3 | 1,591.6 | 1,590.2 | 1,592.2 | 1,588.5 | 1,587.8 | 1,587.4 | 1,586.9 | 1,586.4 | 1,586.2 | 781.9 | 706.7 | 596.5 | 596.4 | 596.2 | 150.0 |
| Net debt | 2,117.3 | 1,774.3 | 1,778.3 | 1,827.4 | 1,674.2 | 1,137.1 | 759.6 | 553.8 | 1,737.1 | 1,712.7 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 1,431.1 | 1,541.4 | 1,718.4 | 829.8 | 938.5 | 1,260.5 | 1,843.0 | 2,062.4 | 2,288.7 | 2,221.8 | 2,781.4 | 1,647.6 | 1,222.3 | 1,166.6 | 1,218.8 | 1,272.9 | 1,040.2 | |||||||||||||||||||||||
| Book Value | 1,653.2 | 1,795.4 | 1,991.8 | 2,120.6 | 2,166.5 | 2,463.3 | 2,762.9 | 3,004.3 | 2,859.3 | 2,829.0 | 2,923.8 | 3,032.0 | 3,058.3 | 3,024.4 | 3,041.7 | 2,875.1 | 2,678.6 | 2,629.5 | ||||||||||||||||||||||
| Tangible Book Value | (1,277.4) | (1,169.0) | (991.0) | (899.0) | (819.6) | (519.6) | (5.0) | 217.1 | 433.2 | 373.6 | 483.3 | (538.2) | (947.5) | 519.3 | (1,012.1) | (1,256.9) | (1,517.3) | |||||||||||||||||||||||
| 35.1 |
| 23.4 |
| 27.4 |
| 35.8 |
| 30.7 |
| 25.2 |
| 23.3 |
| 30.5 |
| 25.4 |
| 19.0 |
| 19.3 |
| 22.0 |
| 24.4 |
| 19.9 |
| 21.8 |
| 21.7 |
| 25.3 |
| 24.0 |
| 25.2 |
| 24.3 |
| 53.5 |
| 45.9 |
| 284.8 |
| 251.2 |
| 69.4 |
| 61.4 |
| 60.2 |
| 57.6 |
| 47.8 |
| 46.8 |
| 76.7 |
| 53.5 |
| 60.0 |
| 53.7 |
| 75.3 |
| 56.9 |
| 54.3 |
| 48.9 |
| 73.6 |
| 43.2 |
| 41.5 |
| 44.0 |
| 57.0 |
| - |
| - |
| - |
| 449.9 |
| - |
| 144.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,228.8 |
| 2,150.9 |
| 2,081.8 |
| 2,512.5 |
| 2,144.5 |
| 2,209.3 |
| 2,140.2 |
| 2,152.9 |
| 2,608.6 |
| 1,752.0 |
| 2,107.4 |
| 1,922.2 |
| 1,877.3 |
| 2,056.7 |
| 2,201.4 |
| 2,169.4 |
| 2,218.1 |
| 1,644.6 |
| 1,361.7 |
| 1,336.2 |
| 1,191.2 |
| 1,355.2 |
| 1,399.7 |
| 1,461.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 673.6 |
| 653.4 |
| - |
| 612.7 |
| - |
| 590.4 |
| 769.1 |
| 759.9 |
| 734.1 |
| 674.2 |
| 764.4 |
| 672.1 |
| 765.9 |
| 764.3 |
| 771.2 |
| 783.5 |
| 757.1 |
| 778.6 |
| 772.4 |
| 760.1 |
| 763.0 |
| 752.5 |
| 746.0 |
| 731.1 |
| 698.5 |
| 683.1 |
| 660.9 |
| 632.2 |
| 623.6 |
| 626.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,539.5 |
| 1,640.2 |
| 1,735.5 |
| 1,641.7 |
| 1,727.3 |
| 1,708.3 |
| 1,706.6 |
| 1,716.3 |
| 1,534.6 |
| 1,530.9 |
| 1,504.8 |
| 1,441.8 |
| 1,443.3 |
| 1,448.0 |
| 1,456.8 |
| 1,452.1 |
| 1,212.8 |
| 1,180.2 |
| 1,176.9 |
| 1,081.2 |
| 1,046.5 |
| 1,156.0 |
| 2,008.7 |
| 1,599.4 |
| 903.9 |
| 1,000.8 |
| 960.9 |
| 1,063.8 |
| 1,083.9 |
| 1,106.5 |
| 1,140.6 |
| 1,031.6 |
| 1,058.6 |
| 1,049.5 |
| 967.7 |
| 993.5 |
| 1,019.2 |
| 1,044.8 |
| 1,065.0 |
| 1,018.6 |
| 1,005.3 |
| 1,018.9 |
| 872.2 |
| 870.5 |
| 901.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.7 |
| 79.0 |
| 69.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.3 |
| 119.8 |
| 108.5 |
| 107.0 |
| 107.4 |
| 102.8 |
| 98.9 |
| 104.7 |
| 103.6 |
| 110.4 |
| 106.4 |
| 97.7 |
| 22.9 |
| 31.2 |
| 39.1 |
| 38.1 |
| 34.9 |
| 26.3 |
| 24.1 |
| 22.8 |
| 25.0 |
| 23.0 |
| 25.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,323.0 |
| 7,246.8 |
| 7,074.6 |
| 5,839.3 |
| 5,752.2 |
| 5,866.4 |
| 5,800.0 |
| 5,808.3 |
| 6,297.6 |
| 5,496.0 |
| 5,541.1 |
| 5,396.7 |
| 5,301.7 |
| 5,249.2 |
| 5,432.4 |
| 5,428.2 |
| 5,503.8 |
| 5,299.8 |
| 4,317.9 |
| 4,228.9 |
| 4,070.7 |
| 3,965.8 |
| 3,963.3 |
| 4,171.7 |
| 2.4 |
| 1.2 |
| 1.2 |
| 1.1 |
| 0.9 |
| 0.8 |
| 0.9 |
| 250.2 |
| - |
| 2.8 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.0 |
| 33.9 |
| 35.3 |
| 34.5 |
| 32.9 |
| 32.5 |
| 31.9 |
| 31.9 |
| 30.5 |
| 27.0 |
| 26.8 |
| 26.7 |
| 26.2 |
| 25.5 |
| 29.7 |
| 31.3 |
| 29.2 |
| 27.8 |
| 29.3 |
| 31.2 |
| 28.6 |
| 23.2 |
| 23.9 |
| 26.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.7 |
| 21.6 |
| 21.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 351.2 |
| 332.6 |
| 246.1 |
| 266.8 |
| 274.6 |
| 287.9 |
| 259.9 |
| 234.7 |
| 294.5 |
| 293.6 |
| 248.8 |
| 250.8 |
| 258.0 |
| 280.3 |
| 253.5 |
| 304.4 |
| 257.8 |
| 277.4 |
| 235.3 |
| 188.4 |
| 246.7 |
| 234.8 |
| 212.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,259.7 |
| 1,188.6 |
| 1,169.5 |
| 851.3 |
| 761.7 |
| 660.1 |
| 646.2 |
| 645.7 |
| 613.9 |
| 602.7 |
| 899.0 |
| 692.2 |
| 649.9 |
| 633.2 |
| 595.6 |
| 672.7 |
| 700.4 |
| 706.2 |
| 658.6 |
| 635.6 |
| 601.9 |
| 508.3 |
| 513.5 |
| 523.6 |
| 673.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.8 |
| 63.3 |
| 51.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 251.9 |
| 250.0 |
| 246.8 |
| 240.5 |
| 238.1 |
| 235.8 |
| 231.6 |
| 226.9 |
| 223.7 |
| 220.4 |
| 214.6 |
| 208.9 |
| 204.0 |
| 201.9 |
| 197.6 |
| 193.1 |
| 190.0 |
| 188.0 |
| 182.4 |
| 177.3 |
| 174.5 |
| 172.0 |
| 167.2 |
| 163.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.8 |
| 26.7 |
| 27.2 |
| 27.1 |
| 26.7 |
| 26.7 |
| 627.2 |
| 622.4 |
| 507.7 |
| 338.8 |
| 361.2 |
| 344.6 |
| 368.0 |
| 374.1 |
| 376.3 |
| 392.4 |
| 363.1 |
| 365.3 |
| 351.3 |
| 266.5 |
| 269.0 |
| 275.5 |
| 300.4 |
| 288.7 |
| 281.7 |
| 270.5 |
| 273.2 |
| 217.0 |
| 229.4 |
| 248.5 |
| 3,455.8 |
| 3,447.8 |
| 3,678.5 |
| 2,659.7 |
| 2,680.3 |
| 2,682.5 |
| 2,679.0 |
| 2,678.2 |
| 3,176.4 |
| 1,954.2 |
| 2,167.9 |
| 2,163.6 |
| 2,143.8 |
| 2,056.2 |
| 2,054.0 |
| 2,055.5 |
| 2,076.8 |
| 2,112.9 |
| 1,246.0 |
| 1,154.5 |
| 1,044.2 |
| 985.4 |
| 992.8 |
| 1,008.3 |
| 4,644.4 |
| 4,617.3 |
| 4,529.8 |
| 3,421.4 |
| 3,340.4 |
| 3,328.7 |
| 3,324.7 |
| 3,292.1 |
| 3,779.1 |
| 2,853.2 |
| 2,860.1 |
| 2,813.5 |
| 2,777.0 |
| 2,651.8 |
| 2,726.7 |
| 2,755.9 |
| 2,783.0 |
| 2,771.5 |
| 1,881.6 |
| 1,756.4 |
| 1,552.5 |
| 1,498.9 |
| 1,516.4 |
| 1,681.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,237.7 |
| 4,137.9 |
| 4,024.2 |
| 3,952.4 |
| 3,928.7 |
| 3,876.1 |
| 3,802.5 |
| 3,754.8 |
| 3,721.3 |
| 3,647.1 |
| 3,537.5 |
| 3,407.5 |
| 3,351.4 |
| 3,287.1 |
| 3,211.5 |
| 3,120.3 |
| 2,820.8 |
| 2,728.8 |
| 2,665.7 |
| 2,586.5 |
| 2,547.4 |
| 2,493.9 |
| 2,526.5 |
| (142.2) |
| (101.4) |
| (105.2) |
| (101.2) |
| (102.8) |
| (111.1) |
| (97.0) |
| (131.9) |
| (160.1) |
| (169.6) |
| (124.1) |
| (144.6) |
| (120.5) |
| (115.9) |
| (122.1) |
| (110.7) |
| (102.9) |
| (68.9) |
| (85.7) |
| (77.3) |
| (90.9) |
| (110.5) |
| (122.2) |
| (91.7) |
| (91.4) |
| 2,044.4 |
| 2,042.3 |
| 1,951.6 |
| 1,814.4 |
| 1,781.2 |
| 1,632.7 |
| 1,567.5 |
| 1,449.7 |
| 1,308.1 |
| 1,312.8 |
| 1,243.5 |
| 1,102.4 |
| 935.5 |
| 888.6 |
| 778.0 |
| 649.6 |
| 652.6 |
| 535.7 |
| 386.9 |
| 382.6 |
| 370.8 |
| 353.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,678.6 |
| 2,629.5 |
| 2,544.8 |
| 2,417.9 |
| 2,411.8 |
| 2,537.7 |
| 2,475.3 |
| 2,516.2 |
| 2,518.5 |
| 2,642.8 |
| 2,681.0 |
| 2,583.2 |
| 2,524.7 |
| 2,597.4 |
| 2,705.7 |
| 2,672.3 |
| 2,720.8 |
| 2,528.3 |
| 2,436.3 |
| 2,472.5 |
| 2,518.2 |
| 2,466.9 |
| 2,446.9 |
| 2,490.1 |
| 2,544.8 |
| 2,417.9 |
| 2,411.8 |
| 2,537.7 |
| 2,475.3 |
| 2,516.2 |
| 2,518.5 |
| 2,642.8 |
| 2,681.0 |
| 2,583.2 |
| 2,524.7 |
| 2,597.4 |
| 2,705.7 |
| 2,672.3 |
| 2,720.8 |
| 2,528.3 |
| 2,436.3 |
| 2,472.5 |
| 2,518.2 |
| 2,466.9 |
| 2,446.9 |
| 2,490.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 607.3 |
| 1,207.9 |
| 634.3 |
| 566.9 |
| 467.1 |
| 211.1 |
| 240.8 |
| (247.9) |
| 981.4 |
| 1,230.5 |
| 1,750.8 |
| 1,484.4 |
| 1,563.1 |
| 1,494.5 |
| 1,539.0 |
| 2,005.9 |
| 853.0 |
| 1,415.2 |
| 1,272.3 |
| 1,244.1 |
| 1,461.1 |
| 1,528.7 |
| 1,469.0 |
| 1,511.9 |
| 986.0 |
| 726.1 |
| 734.3 |
| 682.9 |
| 841.7 |
| 876.1 |
| 788.5 |
| 2,544.8 |
| 2,417.9 |
| 2,411.8 |
| 2,537.7 |
| 2,475.3 |
| 2,516.2 |
| 2,518.5 |
| 2,642.8 |
| 2,681.0 |
| 2,583.2 |
| 2,524.7 |
| 2,597.4 |
| 2,705.7 |
| 2,672.3 |
| 2,720.8 |
| 2,528.3 |
| 2,436.3 |
| 2,472.5 |
| 2,518.2 |
| 2,466.9 |
| 2,446.9 |
| 2,490.1 |
| (1,578.2) |
| (1,594.1) |
| (126.2) |
| (324.5) |
| (64.9) |
| (315.8) |
| (276.0) |
| (294.6) |
| (214.1) |
| 114.8 |
| (6.3) |
| (29.6) |
| 187.9 |
| 268.9 |
| 205.1 |
| 219.2 |
| 11.2 |
| 204.9 |
| 287.0 |
| 322.4 |
| 513.5 |
| 529.9 |
| 432.5 |