| (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 | - | - | - | - | 171.0 | 198.2 | 391.0 | 276.1 | 475.1 | 553.8 | 288.7 | 450.1 | 175.3 | 112.0 | 194.4 | 68.1 | 65.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | 171.0 | 198.2 | 391.0 | 276.1 | 475.1 | 553.8 | 288.7 | 450.1 | 175.3 | 112.0 | 194.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 932.3 | 835.0 | 732.7 | 723.3 | 647.1 | 588.7 | 632.2 | 593.8 | 494.9 | 463.1 | 566.3 | 495.5 | 603.6 | 578.3 | 543.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 615.1 | 541.4 | 510.0 | 483.1 | 411.6 | 428.9 | 424.8 | 423.4 | 378.9 | 367.0 | 379.6 | 388.7 | 452.1 | 397.5 | 313.0 | 281.1 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,264.7 | 1,195.0 | 1,175.0 | 1,136.4 | 1,142.8 | 1,135.1 | 1,102.3 | 1,046.5 | 1,037.9 | 987.1 | 977.9 | 991.0 | 1,043.4 | 954.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 310.3 | 247.2 | 243.8 | 266.5 | 211.6 | 201.2 | 222.0 | 233.0 | 185.2 | 177.9 | 163.3 | 152.3 | 186.9 | 157.8 | 150.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 757.9 | 958.9 | 1,050.4 | 1,051.9 | 1,050.6 | 958.3 | 760.6 | 762.3 | 814.0 | 815.6 | 951.9 | 953.3 | 958.6 | 752.0 | 583.9 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 48.9 | 48.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 957.9 | 1,048.9 | 1,050.4 | 1,254.4 | 1,050.6 | 1,058.3 | 760.6 | 762.6 | 814.1 | 966.3 | 953.2 | 954.3 | 959.9 | 880.2 | 586.4 | 396.6 | |||
| (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 | 343.4 | 371.3 | - | - | 226.5 | 385.0 | - | - | 338.0 | 406.9 | - | - | 130.7 | 257.0 | 113.6 | |||||||||||||||||||||||||
| 60.7 |
| 66.5 |
| - |
| - |
| - |
| 68.1 |
| 65.0 |
| 60.7 |
| 66.5 |
| 461.6 |
| 404.5 |
| - |
| - |
| 285.6 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 99.7 | 88.1 | 67.5 | 52.6 | 67.1 | 57.4 | 81.7 | 50.7 | 53.0 | 30.9 | 40.3 | 45.2 | 58.7 | 37.2 | 46.0 | 40.6 | 33.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,018.5 | 1,849.6 | 1,717.1 | 1,516.0 | 1,307.8 | 1,300.8 | 1,529.8 | 1,344.0 | 1,401.9 | 1,414.8 | 1,274.9 | 1,571.1 | 1,337.3 | 1,175.8 | 1,150.7 | 900.0 | 837.5 | - | - |
| 893.1 |
| 803.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 882.5 | 855.8 | 842.2 | 793.6 | 782.8 | 756.9 | 716.7 | 671.8 | 647.7 | 598.2 | 564.3 | 532.1 | 527.7 | 464.5 | 450.4 | 406.1 | - | - | - |
| Property,Plant & Equipment Net | 382.2 | 339.1 | 332.8 | 342.7 | 360.0 | 378.2 | 385.6 | 374.7 | 390.2 | 388.9 | 413.6 | 458.9 | 515.7 | 489.6 | 442.7 | 397.0 | 401.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,692.5 | 1,675.7 | 1,558.8 | 1,544.6 | 1,463.0 | 1,455.1 | 1,166.7 | 1,088.0 | 1,096.3 | 951.1 | 972.6 | 1,040.9 | 1,110.4 | 1,013.3 | 759.4 | 693.6 | 648.5 | - | - |
| Intangible Assets | 532.4 | 596.8 | 557.6 | 620.9 | 538.1 | 609.6 | 479.9 | 429.6 | 329.7 | 271.5 | 310.8 | 349.2 | 471.4 | 419.0 | 261.4 | 240.2 | 242.5 | - | - |
| Operating Lease Right Of Use Assets | 198.6 | 169.4 | 141.4 | 153.9 | 143.6 | 150.9 | 165.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 2.3 | 1.9 | 2.6 | 2.2 | 4.0 | 1.7 | 1.4 | 1.7 | 12.1 | 1.0 | 2.0 | - | - |
| Other Non-Current Assets | 63.6 | 56.0 | 51.4 | 47.6 | 34.6 | 34.1 | 36.8 | 19.2 | 18.2 | 11.5 | 17.7 | 21.8 | 23.5 | 16.9 | 9.1 | 9.9 | 10.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,221.3 | 4,985.7 | 4,621.0 | 4,448.3 | 4,103.5 | 4,021.3 | 3,764.3 | 3,255.4 | 3,236.3 | 3,037.8 | 2,989.6 | 3,382.4 | 3,458.3 | 3,114.6 | 2,635.5 | 2,233.1 | 2,142.0 | - | - |
| 133.2 |
| 129.9 |
| - |
| - |
| Short Term Debt | 200.0 | 90.0 | 0.0 | 202.5 | 0.0 | 100.0 | 0.0 | 0.2 | 0.2 | 150.7 | 1.3 | 1.1 | 1.3 | 128.2 | 2.5 | 2.6 | 81.0 | - | - |
| Deferred Revenue Current | 561.5 | 459.4 | 303.9 | 254.8 | 260.2 | 253.4 | 276.1 | 236.5 | 214.9 | 170.1 | 181.7 | 176.7 | 164.3 | 171.6 | 206.1 | 146.8 | 167.7 | - | - |
| Operating Lease Liabilities Current | 31.7 | 29.8 | 30.6 | 29.9 | 25.4 | 27.3 | 26.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 242.9 | 219.1 | 188.0 | 174.4 | 147.7 | 140.2 | 164.7 | 167.0 | 150.4 | 130.2 | 131.9 | 145.9 | 142.9 | 131.1 | 105.2 | 100.0 | 90.9 | - | - |
| Other Current Liabilities | 90.9 | 80.3 | 70.8 | 82.8 | 102.7 | 98.8 | 74.2 | 44.8 | 35.8 | 28.0 | 37.2 | 38.2 | 38.3 | 43.2 | 44.0 | 42.3 | 50.7 | - | - |
| Total Current Liabilities | 1,405.6 | 1,095.9 | 806.5 | 981.0 | 734.9 | 810.4 | 744.7 | 687.3 | 591.0 | 675.3 | 523.2 | 572.0 | 534.6 | 639.7 | 512.2 | 427.9 | 524.3 | - | - |
| 394.0 |
| 384.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 178.5 | 148.2 | 118.6 | 132.3 | 127.2 | 133.1 | 145.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 154.0 | 140.7 | 132.3 | 123.0 | 147.3 | 115.0 | 80.2 | 47.1 | 49.4 | 49.7 | 54.4 | 51.6 | 123.6 | 50.5 | 25.0 | 26.8 | 25.5 | - | - |
| Pension Obligations | 71.4 | 67.4 | 66.9 | 58.3 | 91.3 | 98.3 | 138.6 | 101.2 | 121.0 | 107.2 | 103.7 | 226.7 | 138.9 | 264.0 | 232.8 | 166.6 | 120.9 | - | - |
| Other Non-Current Liabilities | 120.4 | 124.8 | 117.8 | 108.0 | 112.1 | 103.2 | 105.6 | 110.8 | 118.6 | 84.8 | 86.8 | 102.7 | 134.3 | 80.9 | 57.6 | 47.4 | 41.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,687.7 | 2,535.9 | 2,292.6 | 2,467.1 | 2,277.1 | 2,233.8 | 1,989.9 | 1,724.6 | 1,708.5 | 1,746.6 | 1,734.2 | 1,921.1 | 1,905.6 | 1,802.0 | 1,430.6 | 1,081.9 | 1,115.3 | - | - |
| 48.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 130.1 | 111.7 | - | - |
| Retained Earnings | 4,310.7 | 3,861.1 | 3,487.8 | 3,163.5 | 2,908.8 | 2,670.3 | 2,497.1 | 2,191.5 | 1,944.3 | 1,754.9 | 1,590.6 | 1,469.3 | 1,381.0 | 1,261.4 | 1,163.9 | 1,052.0 | 965.0 | - | - |
| Accumulated Other Comprehensive Income | (173.8) | (243.2) | (213.2) | (258.9) | (190.5) | (310.9) | (325.3) | (288.4) | (216.8) | (291.8) | (225.9) | (128.4) | 25.3 | (55.5) | (65.1) | (2.8) | (19.6) | - | - |
| Treasury Stock | 1,817.5 | 1,365.2 | 1,135.5 | 1,107.1 | 1,068.2 | 743.6 | 562.7 | 539.7 | 369.5 | 350.6 | 303.4 | 69.7 | 53.3 | 94.4 | 85.9 | 88.2 | 94.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,533.6 | 2,449.8 | 2,328.4 | 1,981.2 | 1,826.5 | 1,787.6 | 1,774.4 | 1,530.8 | 1,527.8 | 1,291.2 | 1,255.4 | 1,478.4 | 1,552.7 | 1,312.6 | 1,205.0 | 1,160.1 | 1,026.8 | - | - |
| Total Equity | 2,533.6 | 2,449.8 | 2,328.4 | 1,981.2 | 1,826.5 | 1,787.6 | 1,774.4 | 1,530.8 | 1,527.8 | 1,291.2 | 1,255.4 | 1,478.4 | 1,552.7 | 1,312.6 | 1,205.0 | 1,160.1 | 1,026.8 | - | - |
| 465.1 |
| - |
| - |
| Net debt | - | - | - | - | 879.6 | 860.0 | 369.6 | 486.5 | 339.0 | 412.5 | 664.5 | 504.2 | 784.6 | 768.2 | 392.0 | 328.5 | 400.1 | - | - |
| Working Capital | 612.9 | 753.6 | 910.5 | 535.0 | 572.9 | 490.4 | 785.1 | 656.6 | 810.9 | 739.5 | 751.7 | 999.1 | 802.7 | 536.0 | 638.5 | 472.1 | 313.2 | - | - |
| Book Value | 2,533.6 | 2,449.8 | 2,328.4 | 1,981.2 | 1,826.5 | 1,787.6 | 1,774.4 | 1,530.8 | 1,527.8 | 1,291.2 | 1,255.4 | 1,478.4 | 1,552.7 | 1,312.6 | 1,205.0 | 1,160.1 | 1,026.8 | - | - |
| Tangible Book Value | 308.7 | 177.3 | 212.0 | (184.3) | (174.6) | (277.2) | 127.8 | 13.2 | 101.8 | 68.7 | (27.9) | 88.3 | (29.1) | (119.7) | 184.1 | 226.3 | 135.8 | - | - |
| 171.4 |
| 136.7 |
| 171.0 |
| 234.4 |
| 197.5 |
| 147.1 |
| 198.2 |
| 426.8 |
| 155.4 |
| 157.8 |
| 391.0 |
| 297.7 |
| 216.3 |
| 154.4 |
| 276.1 |
| 245.9 |
| 218.9 |
| 396.5 |
| 475.1 |
| 432.2 |
| 342.7 |
| 272.9 |
| 553.8 |
| 452.1 |
| 383.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 343.4 | 371.3 | - | - | 226.5 | 385.0 | - | - | 338.0 | 406.9 | - | - | 130.7 | 257.0 | 113.6 | 171.4 | 136.7 | 171.0 | 234.4 | 197.5 | 147.1 | 198.2 | 426.8 | 155.4 | 157.8 | 391.0 | 297.7 | 216.3 | 154.4 | 276.1 | 245.9 | 218.9 | 396.5 | 475.1 | 432.2 | 342.7 | 272.9 | 553.8 | 452.1 | 383.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 996.3 | 932.3 | 976.9 | 961.6 | 911.3 | 835.0 | 857.6 | 817.1 | 776.7 | 732.7 | 790.3 | 751.5 | 720.2 | 723.3 | 713.6 | 699.6 | 661.1 | 647.1 | 670.9 | 644.1 | 617.5 | 588.7 | 634.9 | 598.3 | 630.6 | 632.2 | 644.2 | 636.1 | 591.6 | 593.8 | 615.4 | 575.1 | 518.8 | 494.9 | 516.0 | 502.2 | 476.5 | 463.1 | 462.0 | 477.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 640.6 | 615.1 | 636.9 | 610.9 | 578.1 | 541.4 | 582.6 | 559.1 | 553.0 | 510.0 | 540.2 | 545.6 | 527.9 | 483.1 | 503.1 | 482.8 | 448.1 | 411.6 | 433.1 | 446.7 | 446.6 | 428.9 | 460.6 | 461.9 | 449.3 | 424.8 | 430.1 | 436.2 | 447.0 | 423.4 | 429.3 | 436.3 | 386.8 | 378.9 | 397.3 | 396.2 | 395.2 | 367.0 | 399.6 | 397.6 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 91.2 | 99.7 | 87.9 | 95.6 | 84.1 | 88.1 | 68.0 | 77.0 | 69.5 | 67.5 | 65.8 | 67.7 | 67.4 | 52.6 | 84.5 | 84.6 | 63.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,071.7 | 2,018.5 | 1,927.1 | 1,999.7 | 1,800.0 | 1,849.6 | 1,952.1 | 1,835.9 | 1,737.2 | 1,717.1 | 1,545.1 | 1,523.6 | 1,446.3 | 1,516.0 | 1,414.7 | 1,438.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 379.5 | 382.2 | 364.2 | 359.7 | 349.8 | 339.1 | 330.3 | 327.0 | 329.3 | 332.8 | 334.9 | 340.9 | 340.3 | 342.7 | 338.5 | 348.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,685.4 | 1,692.5 | 1,692.8 | 1,698.6 | 1,673.6 | 1,675.7 | 1,583.4 | 1,571.0 | 1,552.3 | 1,558.8 | 1,546.7 | 1,555.9 | 1,549.1 | 1,544.6 | 1,512.2 | 1,532.0 | 1,458.9 | 1,463.0 | ||||||||||||||||||||||
| Intangible Assets | 516.1 | 532.4 | 550.2 | 569.6 | 583.1 | 596.8 | 532.4 | 545.4 | 542.3 | 557.6 | 572.3 | 589.9 | 605.2 | 620.9 | 618.6 | 638.9 | 523.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 211.0 | 198.6 | 185.4 | 192.3 | 183.8 | 169.4 | 156.6 | 147.0 | 133.8 | 141.4 | 138.8 | 143.8 | 145.0 | 153.9 | 145.3 | 145.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 66.4 | 63.6 | 60.6 | 59.6 | 55.1 | 56.0 | 51.7 | 49.1 | 49.7 | 51.4 | 40.1 | 54.5 | 48.6 | 47.6 | 45.6 | 36.1 | 33.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,270.1 | 5,221.3 | 5,102.0 | 5,194.5 | 4,951.8 | 4,985.7 | 4,885.7 | 4,748.2 | 4,612.1 | 4,621.0 | 4,414.0 | 4,441.1 | 4,362.1 | 4,448.3 | 4,342.2 | 4,402.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 277.2 | 310.3 | 270.3 | 261.1 | 237.7 | 247.2 | 222.5 | 224.8 | 233.8 | 243.8 | 213.7 | 233.6 | 207.6 | 266.5 | 182.6 | 171.6 | 168.8 | 211.6 | 158.2 | 166.3 | 160.8 | 201.2 | 158.0 | 171.8 | 171.2 | 222.0 | 169.4 | 173.8 | 176.4 | 233.0 | 176.4 | 179.6 | 165.4 | 185.2 | 150.8 | 157.1 | 146.2 | 177.9 | 133.1 | 133.5 |
| Short Term Debt | 200.0 | 200.0 | 0.0 | 0.0 | 0.0 | 90.0 | 90.0 | 90.0 | 90.0 | 0.0 | 0.0 | 0.0 | 0.0 | 202.5 | 202.5 | 202.5 | 202.5 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 569.0 | 561.5 | 503.6 | 500.2 | 448.0 | 459.4 | 392.3 | 341.6 | 297.5 | 303.9 | 292.5 | 264.8 | 234.5 | 254.8 | 220.3 | 215.2 | 224.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 203.2 | 242.9 | 227.6 | 178.8 | 180.8 | 219.1 | 194.4 | 158.5 | 158.1 | 188.0 | 188.5 | 144.1 | 153.7 | 174.4 | 140.0 | 133.7 | 109.1 | |||||||||||||||||||||||
| Other Current Liabilities | 110.8 | 90.9 | 99.7 | 86.4 | 87.4 | 80.3 | 87.4 | 81.6 | 78.8 | 70.8 | 80.7 | 78.5 | 76.5 | 82.8 | 95.0 | 89.0 | 93.7 | |||||||||||||||||||||||
| Total Current Liabilities | 1,360.2 | 1,405.6 | 1,101.2 | 1,026.5 | 953.9 | 1,095.9 | 986.7 | 896.5 | 858.3 | 806.5 | 775.4 | 720.9 | 672.2 | 981.0 | 840.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 757.6 | 757.9 | 968.6 | 958.4 | 958.6 | 958.9 | 959.3 | 959.7 | 960.0 | 1,050.4 | 1,050.7 | 1,176.1 | 1,229.6 | 1,051.9 | 1,141.2 | 1,006.6 | 967.7 | 1,050.6 | 957.1 | 957.5 | 957.9 | 958.3 | 1,058.7 | 834.8 | 906.2 | 760.6 | 761.1 | 761.5 | 761.9 | 762.3 | 812.7 | 813.2 | 813.6 | 814.0 | 814.4 | 814.8 | 815.2 | 815.6 | 966.0 | 966.5 |
| Operating Lease Liabilities Non-Current | 190.7 | 178.5 | 164.8 | 171.0 | 161.8 | 148.2 | 134.9 | 123.6 | 112.0 | 118.6 | 117.3 | 122.9 | 124.0 | 132.3 | 125.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 159.6 | 154.0 | 145.1 | 144.8 | 139.4 | 140.7 | 124.2 | 128.3 | 128.0 | 132.3 | 117.1 | 117.9 | 122.6 | 123.0 | 150.7 | 149.2 | 150.1 | |||||||||||||||||||||||
| Pension Obligations | 69.2 | 71.4 | 73.8 | 69.7 | 68.2 | 67.4 | 68.2 | 67.7 | 67.4 | 66.9 | 57.8 | 58.3 | 58.1 | 58.3 | 85.9 | 84.4 | 84.6 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 100.9 | 120.4 | 119.1 | 112.3 | 110.7 | 124.8 | 107.5 | 99.9 | 92.8 | 105.1 | 96.4 | 93.3 | 88.3 | 108.0 | 101.1 | 96.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,638.2 | 2,687.7 | 2,572.6 | 2,482.8 | 2,392.6 | 2,535.9 | 2,395.3 | 2,289.8 | 2,231.9 | 2,292.6 | 2,228.8 | 2,302.8 | 2,308.0 | 2,467.1 | 2,457.9 | 2,534.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,430.0 | 4,310.7 | 4,182.4 | 4,066.5 | 3,954.5 | 3,861.1 | 3,751.2 | 3,648.0 | 3,556.6 | 3,487.8 | 3,375.5 | 3,297.3 | 3,223.9 | 3,163.5 | 3,072.6 | 3,006.2 | 2,942.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (194.0) | (173.8) | (185.9) | (168.1) | (224.3) | (243.2) | (203.4) | (233.5) | (228.3) | (213.2) | (253.4) | (225.4) | (244.4) | (258.9) | (274.1) | |||||||||||||||||||||||||
| Treasury Stock | 1,815.6 | 1,817.5 | 1,676.6 | 1,385.5 | 1,365.5 | 1,365.2 | 1,250.9 | 1,140.9 | 1,130.5 | 1,135.5 | 1,122.7 | 1,113.7 | 1,101.4 | 1,107.1 | 1,094.7 | 1,086.2 | 1,073.4 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,631.8 | 2,533.6 | 2,529.5 | 2,711.7 | 2,559.1 | 2,449.8 | 2,490.4 | 2,458.4 | 2,380.2 | 2,328.4 | 2,185.2 | 2,138.3 | 2,054.2 | 1,981.2 | 1,884.2 | 1,867.6 | ||||||||||||||||||||||||
| Total Equity | 2,631.8 | 2,533.6 | 2,529.5 | 2,711.7 | 2,559.1 | 2,449.8 | 2,490.4 | 2,458.4 | 2,380.2 | 2,328.4 | 2,185.2 | 2,138.3 | 2,054.2 | 1,981.2 | 1,884.2 | 1,867.6 | 1,849.4 | 1,826.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 957.6 | 957.9 | 968.6 | 958.4 | 958.6 | 1,048.9 | 1,049.3 | 1,049.7 | 1,050.0 | 1,050.4 | 1,050.7 | 1,176.1 | 1,229.6 | 1,254.4 | 1,343.7 | 1,209.1 | 1,170.2 | 1,050.6 | 1,057.1 | 1,057.5 | 1,057.9 | 1,058.3 | 1,058.7 | 834.8 | 906.6 | 760.6 | 761.1 | 761.5 | 762.1 | 762.6 | 813.8 | 814.1 | 814.6 | 814.1 | 964.8 | 965.6 | 965.8 | 966.3 | 966.8 | 967.6 |
| Net debt | 614.2 | 586.5 | - | - | 732.2 | 663.9 | - | - | 712.0 | 643.5 | - | - | 1,099.0 | 997.4 | 1,230.2 | 1,037.7 | 1,033.6 | 879.6 | ||||||||||||||||||||||
| Working Capital | 711.5 | 612.9 | 825.9 | 973.2 | 846.1 | 753.6 | 965.4 | 939.4 | 878.9 | 910.5 | 769.7 | 802.6 | 774.1 | 535.0 | 574.3 | 379.2 | 509.6 | 572.9 | ||||||||||||||||||||||
| Book Value | 2,631.8 | 2,533.6 | 2,529.5 | 2,711.7 | 2,559.1 | 2,449.8 | 2,490.4 | 2,458.4 | 2,380.2 | 2,328.4 | 2,185.2 | 2,138.3 | 2,054.2 | 1,981.2 | 1,884.2 | 1,867.6 | 1,849.4 | 1,826.5 | ||||||||||||||||||||||
| Tangible Book Value | 430.4 | 308.7 | 286.5 | 443.5 | 302.4 | 177.3 | 374.6 | 342.0 | 285.5 | 212.0 | 66.1 | (7.6) | (100.2) | (184.3) | (246.6) | (303.2) | (133.4) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.1 |
| 65.2 |
| 83.4 |
| 48.5 |
| 57.4 |
| 58.4 |
| 51.6 |
| 45.3 |
| 81.7 |
| 44.3 |
| 48.1 |
| 45.7 |
| 50.7 |
| 55.8 |
| 54.0 |
| 50.7 |
| 53.0 |
| 43.9 |
| 45.9 |
| 45.5 |
| 30.9 |
| 49.4 |
| 52.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,309.9 |
| 1,307.8 |
| 1,423.8 |
| 1,401.4 |
| 1,286.7 |
| 1,300.8 |
| 1,580.8 |
| 1,267.2 |
| 1,282.9 |
| 1,529.8 |
| 1,416.3 |
| 1,336.7 |
| 1,238.7 |
| 1,344.0 |
| 1,346.3 |
| 1,284.2 |
| 1,352.8 |
| 1,401.9 |
| 1,389.3 |
| 1,287.1 |
| 1,190.1 |
| 1,414.8 |
| 1,363.1 |
| 1,310.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 355.4 |
| 360.0 |
| 360.3 |
| 366.8 |
| 370.0 |
| 378.2 |
| 379.9 |
| 381.2 |
| 384.2 |
| 385.6 |
| 373.7 |
| 375.6 |
| 375.3 |
| 374.7 |
| 370.0 |
| 375.0 |
| 385.3 |
| 390.2 |
| 387.7 |
| 390.5 |
| 389.3 |
| 388.9 |
| 387.5 |
| 393.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,461.3 |
| 1,466.7 |
| 1,465.2 |
| 1,455.1 |
| 1,207.9 |
| 1,197.2 |
| 1,175.7 |
| 1,166.7 |
| 1,104.8 |
| 1,112.8 |
| 1,111.3 |
| 1,088.0 |
| 1,097.3 |
| 1,103.6 |
| 1,099.5 |
| 1,096.3 |
| 1,089.8 |
| 1,082.9 |
| 1,071.1 |
| 951.1 |
| 964.4 |
| 967.9 |
| 538.1 |
| 552.5 |
| 568.6 |
| 583.2 |
| 609.6 |
| 476.9 |
| 489.2 |
| 487.1 |
| 479.9 |
| 420.5 |
| 433.5 |
| 444.7 |
| 429.6 |
| 442.3 |
| 449.1 |
| 322.9 |
| 329.7 |
| 339.0 |
| 346.0 |
| 352.9 |
| 271.5 |
| 283.7 |
| 292.5 |
| 147.2 |
| 143.6 |
| 140.5 |
| 144.3 |
| 144.0 |
| 150.9 |
| 153.0 |
| 157.5 |
| 161.4 |
| 165.5 |
| 134.3 |
| 135.2 |
| 138.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.6 |
| 32.9 |
| 31.2 |
| 32.9 |
| 34.1 |
| 29.8 |
| 26.6 |
| 22.8 |
| 36.8 |
| 32.8 |
| 32.9 |
| 20.2 |
| 19.2 |
| 20.2 |
| 18.3 |
| 18.7 |
| 18.2 |
| 15.5 |
| 14.7 |
| 14.5 |
| 11.5 |
| 15.3 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,089.4 |
| 4,103.5 |
| 4,083.3 |
| 4,085.0 |
| 3,981.1 |
| 4,021.3 |
| 3,959.8 |
| 3,642.7 |
| 3,631.4 |
| 3,764.3 |
| 3,482.3 |
| 3,426.6 |
| 3,328.8 |
| 3,255.4 |
| 3,276.1 |
| 3,230.2 |
| 3,179.1 |
| 3,236.3 |
| 3,221.2 |
| 3,121.3 |
| 3,017.9 |
| 3,037.8 |
| 3,014.0 |
| 2,979.2 |
| 100.0 |
| 100.0 |
| 100.0 |
| 100.0 |
| - |
| - |
| 0.4 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.2 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.2 |
| 150.4 |
| 150.8 |
| 150.6 |
| 150.7 |
| 0.8 |
| 1.1 |
| 260.2 |
| 249.7 |
| 260.4 |
| 238.7 |
| 253.4 |
| 267.5 |
| 263.1 |
| 251.5 |
| 276.1 |
| 256.3 |
| 243.1 |
| 225.9 |
| 236.5 |
| 223.7 |
| 231.2 |
| 218.0 |
| 214.9 |
| 189.8 |
| 184.0 |
| 176.3 |
| 170.1 |
| 196.6 |
| 190.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.2 |
| 23.3 |
| 21.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.7 |
| 142.2 |
| 133.3 |
| 108.5 |
| 146.8 |
| 137.0 |
| 128.8 |
| 112.5 |
| 164.7 |
| 140.6 |
| 138.3 |
| 114.1 |
| 167.0 |
| 141.8 |
| 131.3 |
| 102.6 |
| 150.4 |
| 131.4 |
| 116.5 |
| 95.4 |
| 130.2 |
| 116.8 |
| 108.8 |
| 102.7 |
| 101.9 |
| 104.0 |
| 99.3 |
| 98.8 |
| 97.6 |
| 91.0 |
| 89.5 |
| 74.2 |
| 73.3 |
| 74.2 |
| 73.0 |
| 44.8 |
| 48.7 |
| 47.8 |
| 45.5 |
| 35.8 |
| 36.9 |
| 34.9 |
| 35.5 |
| 28.0 |
| 34.3 |
| 41.5 |
| 1,059.2 |
| 800.3 |
| 734.9 |
| 765.1 |
| 774.5 |
| 734.8 |
| 810.4 |
| 665.8 |
| 662.0 |
| 629.1 |
| 744.7 |
| 648.1 |
| 637.9 |
| 603.3 |
| 687.3 |
| 597.4 |
| 595.7 |
| 541.3 |
| 591.0 |
| 669.2 |
| 653.8 |
| 624.8 |
| 675.3 |
| 488.0 |
| 482.3 |
| 126.0 |
| 128.9 |
| 127.2 |
| 124.4 |
| 127.1 |
| 126.5 |
| 133.1 |
| 133.5 |
| 137.2 |
| 140.5 |
| 145.1 |
| 116.7 |
| 117.8 |
| 124.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.3 |
| 121.5 |
| 121.9 |
| 114.8 |
| 115.0 |
| 94.7 |
| 92.9 |
| 88.8 |
| 80.2 |
| 48.8 |
| 49.9 |
| 49.3 |
| 47.1 |
| 56.9 |
| 56.1 |
| 58.5 |
| 49.4 |
| 57.9 |
| 55.7 |
| 53.1 |
| 49.7 |
| 73.7 |
| 58.9 |
| 91.3 |
| 98.1 |
| 97.1 |
| 98.6 |
| 98.3 |
| 91.7 |
| 90.0 |
| 89.6 |
| 138.6 |
| 94.6 |
| 97.3 |
| 99.4 |
| 101.2 |
| 63.1 |
| 65.7 |
| 68.0 |
| 121.0 |
| 101.8 |
| 103.2 |
| 104.0 |
| 107.2 |
| 101.0 |
| 101.7 |
| 94.4 |
| 112.1 |
| 101.9 |
| 97.5 |
| 95.0 |
| 103.2 |
| 100.6 |
| 97.2 |
| 92.5 |
| 105.6 |
| 96.0 |
| 93.5 |
| 89.5 |
| 110.8 |
| 109.5 |
| 108.7 |
| 104.1 |
| 118.6 |
| 88.4 |
| 84.6 |
| 82.2 |
| 84.8 |
| 83.7 |
| 81.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,239.9 |
| 2,277.1 |
| 2,183.2 |
| 2,190.3 |
| 2,142.9 |
| 2,233.8 |
| 2,160.3 |
| 1,929.4 |
| 1,961.6 |
| 1,989.9 |
| 1,781.2 |
| 1,774.3 |
| 1,743.2 |
| 1,724.6 |
| 1,654.8 |
| 1,654.1 |
| 1,600.1 |
| 1,708.5 |
| 1,746.7 |
| 1,728.1 |
| 1,693.5 |
| 1,746.6 |
| 1,727.0 |
| 1,704.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,908.8 |
| 2,839.3 |
| 2,776.9 |
| 2,722.8 |
| 2,670.3 |
| 2,623.3 |
| 2,565.7 |
| 2,541.8 |
| 2,497.1 |
| 2,415.0 |
| 2,339.7 |
| 2,266.9 |
| 2,191.5 |
| 2,115.2 |
| 2,047.3 |
| 1,979.1 |
| 1,944.3 |
| 1,883.2 |
| 1,825.7 |
| 1,780.6 |
| 1,754.9 |
| 1,692.0 |
| 1,651.9 |
| (227.9) |
| (191.5) |
| (190.5) |
| (308.8) |
| (297.5) |
| (309.2) |
| (310.9) |
| (310.9) |
| (342.7) |
| (370.9) |
| (325.3) |
| (325.9) |
| (302.5) |
| (304.8) |
| (288.4) |
| (238.3) |
| (239.5) |
| (198.8) |
| (216.8) |
| (217.5) |
| (244.2) |
| (278.6) |
| (291.8) |
| (248.1) |
| (237.3) |
| 1,068.2 |
| 804.1 |
| 753.8 |
| 743.8 |
| 743.6 |
| 683.9 |
| 677.4 |
| 665.2 |
| 562.7 |
| 557.3 |
| 550.9 |
| 540.4 |
| 539.7 |
| 428.0 |
| 399.9 |
| 366.7 |
| 369.5 |
| 364.0 |
| 360.1 |
| 346.9 |
| 350.6 |
| 340.7 |
| 321.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,849.4 |
| 1,826.5 |
| 1,900.1 |
| 1,894.7 |
| 1,838.2 |
| 1,787.6 |
| 1,799.5 |
| 1,713.3 |
| 1,669.8 |
| 1,774.4 |
| 1,701.1 |
| 1,652.3 |
| 1,585.6 |
| 1,530.8 |
| 1,621.3 |
| 1,576.1 |
| 1,579.0 |
| 1,527.8 |
| 1,474.5 |
| 1,393.2 |
| 1,324.4 |
| 1,291.2 |
| 1,287.0 |
| 1,274.3 |
| 1,900.1 |
| 1,894.7 |
| 1,838.2 |
| 1,787.6 |
| 1,799.5 |
| 1,713.3 |
| 1,669.8 |
| 1,774.4 |
| 1,701.1 |
| 1,652.3 |
| 1,585.6 |
| 1,530.8 |
| 1,621.3 |
| 1,576.1 |
| 1,579.0 |
| 1,527.8 |
| 1,474.5 |
| 1,393.2 |
| 1,324.4 |
| 1,291.2 |
| 1,287.0 |
| 1,274.3 |
| 822.7 |
| 860.0 |
| 910.8 |
| 860.0 |
| 631.9 |
| 679.4 |
| 748.9 |
| 369.6 |
| 463.4 |
| 545.1 |
| 607.6 |
| 486.5 |
| 567.8 |
| 595.2 |
| 418.0 |
| 339.0 |
| 532.6 |
| 622.9 |
| 692.9 |
| 412.5 |
| 514.8 |
| 584.4 |
| 658.7 |
| 626.9 |
| 551.9 |
| 490.4 |
| 914.9 |
| 605.2 |
| 653.9 |
| 785.1 |
| 768.2 |
| 698.8 |
| 635.5 |
| 656.6 |
| 748.9 |
| 688.6 |
| 811.5 |
| 810.9 |
| 720.0 |
| 633.3 |
| 565.3 |
| 739.5 |
| 875.1 |
| 828.0 |
| 1,900.1 |
| 1,894.7 |
| 1,838.2 |
| 1,787.6 |
| 1,799.5 |
| 1,713.3 |
| 1,669.8 |
| 1,774.4 |
| 1,701.1 |
| 1,652.3 |
| 1,585.6 |
| 1,530.8 |
| 1,621.3 |
| 1,576.1 |
| 1,579.0 |
| 1,527.8 |
| 1,474.5 |
| 1,393.2 |
| 1,324.4 |
| 1,291.2 |
| 1,287.0 |
| 1,274.3 |
| (174.6) |
| (113.8) |
| (140.6) |
| (210.3) |
| (277.2) |
| 114.7 |
| 26.9 |
| 7.1 |
| 127.8 |
| 175.9 |
| 106.0 |
| 29.5 |
| 13.2 |
| 81.7 |
| 23.4 |
| 156.7 |
| 101.8 |
| 45.7 |
| (35.8) |
| (99.7) |
| 68.7 |
| 38.9 |
| 13.9 |