| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 172.5 | 214.8 | 236.2 | 171.1 | 139.3 | 195.9 | 216.9 | 146.7 | 158.1 | 241.7 | 223.3 | 202.4 | 193.7 | 280.3 | 205.3 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 236.2 | 216.9 | 223.3 | 205.3 | 238.9 | 459.8 | 258.5 | 522.1 | 378.0 | 287.3 | 502.1 | 89.6 | 78.0 | 66.7 |
| Restricted Cash | - | - | - | - | 0.0 | 790.0 | 0.0 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 236.2 | 216.9 | 223.3 | 205.3 | 238.9 | 459.8 | 258.5 | 522.1 | 378.0 | 287.3 | 502.1 | 89.6 | 78.0 | 66.7 |
| Receivables | ||||||||||||||
| Accounts Receivable | 404.2 | 441.3 | 511.6 | 421.7 | 292.9 | 292.0 | 340.2 | 230.4 | 230.2 | 190.9 | 155.5 | 218.5 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 781.2 | 657.3 | 649.7 | 771.6 | 728.3 | 511.3 | 469.3 | 323.1 | 317.1 | 289.2 | 275.9 | 292.4 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 1,042.9 | 1,028.7 | 823.6 | 844.3 | 936.5 | 1,071.1 | 1,035.8 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 402.2 | 433.1 | 370.8 | 329.4 | 454.8 | 378.1 | 299.0 | 228.9 | 219.3 | 217.0 | 167.0 | 190.9 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 3,407.9 | 3,193.0 | 3,332.1 | 3,499.4 | 3,333.4 | 3,306.9 | 3,461.6 | 976.1 | 978.5 | 981.7 | 984.3 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.0 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 3,416.5 | 3,205.0 | 3,344.1 | 3,511.4 | 3,345.4 | 4,148.2 | 3,461.6 | 980.1 | 982.5 | 985.7 | 987.3 | 0.0 | - | - |
| Net debt | ||||||||||||||
| 199.5 |
| 213.2 |
| 221.2 |
| 238.9 |
| 207.7 |
| 261.0 |
| 305.6 |
| 459.8 |
| - |
| - |
| - |
| - |
| 206.4 |
| 332.9 |
| 607.3 |
| 522.1 |
| 510.9 |
| 490.3 |
| 454.3 |
| 378.0 |
| 404.4 |
| 404.4 |
| 297.7 |
| 287.3 |
| 567.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 790.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 172.5 | 214.8 | 236.2 | 171.1 | 139.3 | 195.9 | 216.9 | 146.7 | 158.1 | 241.7 | 223.3 | 202.4 | 193.7 | 280.3 | 205.3 | 199.5 | 213.2 | 221.2 | 238.9 | 207.7 | 261.0 | 305.6 | 459.8 | - | - | - | - | 206.4 | 332.9 | 607.3 | 522.1 | 510.9 | 490.3 | 454.3 | 378.0 | 404.4 | 404.4 | 297.7 | 287.3 | 567.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 309.6 | 372.8 | 404.2 | 323.7 | 305.1 | 349.7 | 441.3 | 368.9 | 333.9 | 376.4 | 511.6 | 385.1 | 357.2 | 364.3 | 421.7 | 346.4 | 335.9 | 370.3 | 292.9 | 332.3 | 310.6 | 335.8 | 292.0 | 317.9 | 311.6 | 369.9 | 340.2 | 341.1 | 352.6 | 216.0 | 230.4 | 165.6 | 164.6 | 214.8 | 230.2 | 173.6 | 157.5 | 218.6 | 190.9 | 145.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 743.6 | 720.7 | 781.2 | 870.1 | 748.6 | 666.7 | 657.3 | 686.7 | 666.1 | 640.6 | 649.7 | 765.4 | 746.7 | 754.7 | 771.6 | 901.8 | 854.0 | 755.9 | 728.3 | 691.1 | 600.0 | 522.5 | 511.3 | 518.6 | 470.7 | 435.8 | 469.3 | 524.3 | 491.1 | 290.2 | 323.1 | 307.8 | 292.6 | 276.2 | 317.1 | 301.2 | 277.5 | 231.6 | 289.2 | 231.9 |
| Prepaid Expenses | 273.8 | 254.2 | 257.5 | 277.5 | 201.8 | 193.8 | 163.4 | 191.0 | 200.2 | 212.3 | 172.0 | 215.5 | 190.5 | 202.6 | 191.4 | 193.3 | 190.9 | |||||||||||||||||||||||
| Other Current Assets | 25.3 | 23.1 | 20.3 | 22.6 | 26.9 | 32.0 | 29.5 | 34.7 | 33.4 | 33.6 | 37.0 | 33.5 | 31.5 | 34.1 | 42.9 | 27.9 | 20.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,499.5 | 1,562.5 | 1,679.1 | 1,642.4 | 1,394.8 | 1,406.1 | 1,478.9 | 1,393.3 | 1,358.3 | 1,471.0 | 1,556.6 | 1,568.4 | 1,488.1 | 1,601.9 | 1,590.0 | 1,641.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,086.2 | 1,113.0 | 1,087.4 | 1,095.8 | 1,096.1 | 1,085.3 | 1,090.2 | 1,124.6 | 1,130.6 | 1,119.8 | 1,089.9 | 1,074.0 | 1,064.1 | 1,064.6 | 1,052.4 | 1,062.4 | 1,091.4 | 1,083.6 | 1,073.8 | 1,099.1 | 1,080.4 | 1,076.8 | 1,042.9 | 1,034.5 | 1,022.4 | 1,043.6 | 1,028.7 | 1,025.4 | 1,016.8 | 814.2 | 823.6 | 823.3 | 844.2 | 845.7 | 844.3 | 840.8 | 838.1 | 847.9 | 936.5 | 937.6 |
| Accumulated Depreciation | 693.4 | 692.2 | 684.4 | 702.0 | 711.0 | 700.6 | 710.1 | 749.8 | 743.7 | 735.5 | 726.2 | 722.2 | 713.8 | 710.5 | 690.3 | 691.9 | 705.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 392.8 | 420.8 | 403.0 | 393.8 | 385.1 | 384.7 | 380.1 | 374.8 | 386.9 | 384.3 | 363.7 | 351.8 | 350.3 | 354.1 | 362.1 | 370.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,048.1 | 1,051.3 | 1,051.2 | 1,050.1 | 1,038.1 | 1,031.6 | 1,046.0 | 1,035.3 | 1,022.3 | 1,023.7 | 1,016.2 | 1,023.2 | 1,019.5 | 1,016.1 | 1,003.1 | 1,034.9 | 1,048.5 | 1,053.3 | ||||||||||||||||||||||
| Intangible Assets | 979.3 | 991.6 | 1,005.5 | 1,026.2 | 1,039.7 | 1,054.0 | 1,070.9 | 1,084.6 | 1,209.1 | 1,224.4 | 1,237.7 | 1,253.0 | 1,267.3 | 1,281.8 | 1,295.8 | 1,837.8 | 1,840.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 85.8 | 89.8 | 93.2 | 97.6 | 86.5 | 90.2 | 94.7 | 88.4 | 91.8 | 96.5 | 98.4 | 96.9 | 99.6 | 102.6 | 100.1 | 102.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 166.3 | 164.6 | 166.6 | 147.3 | 142.7 | 138.7 | 145.8 | 118.6 | 91.9 | 92.2 | 88.4 | 66.4 | 66.7 | 62.4 | 61.8 | 19.7 | 21.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 227.3 | 163.0 | 158.1 | 158.6 | 125.0 | 124.9 | 126.0 | 146.4 | 126.6 | 131.8 | 148.6 | 145.4 | 144.5 | 159.0 | 159.2 | 176.0 | 162.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,399.1 | 4,443.6 | 4,556.7 | 4,516.0 | 4,211.9 | 4,230.2 | 4,342.4 | 4,241.4 | 4,286.9 | 4,423.9 | 4,509.6 | 4,505.1 | 4,436.0 | 4,577.9 | 4,572.1 | 5,182.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 393.4 | 408.3 | 402.2 | 425.2 | 416.2 | 436.0 | 433.1 | 381.1 | 362.0 | 374.6 | 370.8 | 381.1 | 329.4 | 352.7 | 329.4 | 372.8 | 383.1 | 420.0 | 454.8 | 407.9 | 368.2 | 390.2 | 378.1 | 321.7 | 280.6 | 288.9 | 299.0 | 308.4 | 291.2 | 231.6 | 228.9 | 194.4 | 166.8 | 190.8 | 219.3 | 182.0 | 167.8 | 181.5 | 217.0 | 161.5 |
| Short Term Debt | 10.2 | 10.0 | 10.1 | 8.4 | 6.6 | 13.0 | 12.6 | 12.7 | 12.8 | 12.9 | 12.3 | 12.3 | 12.3 | 12.4 | 12.4 | 12.6 | 14.0 | 14.2 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 12.2 | 14.3 | 16.2 | 17.4 | 17.5 | 17.6 | 18.2 | 17.4 | 17.4 | 17.3 | 17.3 | 16.3 | 16.2 | 16.1 | 15.8 | 15.4 | ||||||||||||||||||||||||
| Accrued Expenses | 45.4 | 38.0 | 62.8 | 54.4 | 42.1 | 33.6 | 69.5 | 51.0 | 39.7 | 33.7 | 57.9 | 33.4 | 29.7 | 35.1 | 37.2 | 49.7 | 41.0 | 31.3 | ||||||||||||||||||||||
| Other Current Liabilities | 315.7 | 350.8 | 352.8 | 338.7 | 307.4 | 315.0 | 353.8 | 287.8 | 274.9 | 317.4 | 325.6 | 311.1 | 277.0 | 315.8 | 333.9 | 311.2 | 324.4 | |||||||||||||||||||||||
| Total Current Liabilities | 732.0 | 783.9 | 795.0 | 924.3 | 749.5 | 783.3 | 819.8 | 700.6 | 668.1 | 724.4 | 734.2 | 726.1 | 636.9 | 697.0 | 697.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,304.6 | 3,318.7 | 3,407.9 | 3,218.4 | 3,154.8 | 3,117.3 | 3,193.0 | 3,213.4 | 3,225.8 | 3,303.3 | 3,332.1 | 3,377.0 | 3,414.6 | 3,506.6 | 3,499.4 | 3,544.6 | 3,592.6 | 3,318.3 | 3,333.4 | 3,355.6 | 3,352.2 | 3,345.0 | 3,306.9 | 3,252.5 | 3,010.6 | 3,383.6 | 3,461.6 | 3,493.2 | 3,557.1 | 975.4 | 976.1 | 976.7 | 977.3 | 977.9 | 978.5 | 979.2 | 979.8 | 981.1 | 981.7 | 982.4 |
| Operating Lease Liabilities Non-Current | 79.1 | 82.3 | 84.8 | 87.4 | 75.1 | 78.5 | 82.4 | 73.9 | 77.4 | 81.9 | 84.7 | 84.2 | 87.2 | 90.4 | 88.2 | 92.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 9.6 | 9.4 | 6.1 | 6.8 | 8.8 | 9.7 | 8.3 | 10.5 | 10.6 | 10.5 | 12.4 | 16.1 | 16.1 | 16.3 | 17.9 | 102.6 | 102.1 | |||||||||||||||||||||||
| Pension Obligations | 45.4 | 47.1 | 48.3 | 47.6 | 45.7 | 45.4 | 47.5 | 55.0 | 55.6 | 55.8 | 55.0 | 49.0 | 49.4 | 50.1 | 49.3 | 62.3 | 64.6 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 100.6 | 108.0 | 93.0 | 95.9 | 89.8 | 100.8 | 103.1 | 119.6 | 113.7 | 133.2 | 135.5 | 134.8 | 132.8 | 136.8 | 138.1 | 170.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,225.9 | 4,302.3 | 4,386.8 | 4,332.8 | 4,078.0 | 4,089.6 | 4,206.6 | 4,118.0 | 4,095.6 | 4,253.3 | 4,298.9 | 4,338.2 | 4,287.6 | 4,447.1 | 4,441.5 | 4,682.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 47.9 | 59.2 | 87.0 | 73.4 | (79.9) | (108.1) | (128.4) | (175.9) | (131.9) | (164.3) | (164.8) | (184.3) | (216.0) | (256.0) | (304.7) | 58.7 | 27.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (189.7) | (225.6) | (225.6) | (220.7) | (194.8) | (174.9) | (180.6) | (163.7) | (155.8) | (159.3) | (137.7) | (179.2) | (183.6) | (174.9) | (145.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 173.2 | 141.3 | 169.9 | 183.2 | 133.9 | 140.6 | 135.8 | 123.4 | 191.3 | 170.6 | 210.7 | 166.9 | 148.4 | 130.8 | 130.6 | 499.7 | 461.3 | |||||||||||||||||||||||
| Total Equity | 173.2 | 141.3 | 169.9 | 183.2 | 133.9 | 140.6 | 135.8 | 123.4 | 191.3 | 170.6 | 210.7 | 166.9 | 148.4 | 130.8 | 130.6 | 499.7 | 461.3 | 409.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,314.8 | 3,328.7 | 3,418.0 | 3,226.8 | 3,161.4 | 3,130.3 | 3,205.6 | 3,226.1 | 3,238.6 | 3,316.2 | 3,344.4 | 3,389.3 | 3,426.9 | 3,519.0 | 3,511.8 | 3,557.2 | 3,606.6 | 3,332.5 | 3,347.7 | 3,370.0 | 3,366.6 | 3,351.4 | 4,149.9 | 3,345.5 | 3,103.6 | 3,453.7 | 3,463.2 | 3,504.8 | 3,568.7 | 979.4 | 980.1 | 980.7 | 981.3 | 981.9 | 982.5 | 983.2 | 983.8 | 985.1 | 985.7 | 986.4 |
| Net debt | 3,142.3 | 3,113.9 | 3,181.8 | 3,055.7 | 3,022.1 | 2,934.4 | 2,988.7 | 3,079.4 | 3,080.5 | 3,074.5 | 3,121.1 | 3,186.9 | 3,233.2 | 3,238.7 | 3,306.5 | 3,357.7 | 3,393.4 | 3,111.3 | ||||||||||||||||||||||
| Working Capital | 767.5 | 778.6 | 884.1 | 718.1 | 645.3 | 622.8 | 659.1 | 692.7 | 690.2 | 746.6 | 822.4 | 842.3 | 851.2 | 904.9 | 892.1 | 867.6 | 855.5 | 534.8 | ||||||||||||||||||||||
| Book Value | 173.2 | 141.3 | 169.9 | 183.2 | 133.9 | 140.6 | 135.8 | 123.4 | 191.3 | 170.6 | 210.7 | 166.9 | 148.4 | 130.8 | 130.6 | 499.7 | 461.3 | 409.4 | ||||||||||||||||||||||
| Tangible Book Value | (1,854.2) | (1,901.6) | (1,886.8) | (1,893.1) | (1,943.9) | (1,945.0) | (1,981.1) | (1,996.5) | (2,040.1) | (2,077.5) | (2,043.2) | (2,109.3) | (2,138.4) | (2,167.1) | (2,168.3) | (2,373.0) | (2,428.1) | |||||||||||||||||||||||
| 257.5 |
| 163.4 |
| 172.0 |
| 191.4 |
| 179.4 |
| 157.8 |
| 177.1 |
| 95.5 |
| 94.9 |
| 122.1 |
| 143.4 |
| 146.6 |
| - |
| - |
| Other Current Assets | 20.3 | 29.5 | 37.0 | 42.9 | 15.1 | 14.5 | 58.6 | 12.6 | 5.1 | 1.5 | 5.6 | 12.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,679.1 | 1,478.9 | 1,556.6 | 1,590.0 | 1,439.5 | 2,210.9 | 2,036.8 | 1,171.1 | 1,020.2 | 889.5 | 1,076.9 | 747.1 | - | - |
| Accumulated Depreciation | - | - | - | - | - | 690.8 | 666.7 | 656.9 | 667.8 | 734.8 | 865.5 | 823.3 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 352.1 | 362.0 | 166.7 | 176.5 | 201.7 | 205.6 | 212.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,051.2 | 1,046.0 | 1,016.2 | 1,003.1 | 1,053.8 | 1,053.8 | 1,004.8 | 244.2 | 230.0 | 229.7 | 38.1 | 37.1 | - | - |
| Intangible Assets | 1,005.5 | 1,070.9 | 1,237.7 | 1,295.8 | 1,871.3 | 1,909.0 | 1,958.9 | 232.7 | 223.8 | 234.7 | 76.3 | 80.1 | - | - |
| Operating Lease Right Of Use Assets | 93.2 | 94.7 | 98.4 | 100.1 | 112.3 | 121.9 | 0.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 166.6 | 145.8 | 88.4 | 61.8 | 21.7 | 24.3 | 22.8 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 158.1 | 126.0 | 148.6 | 159.2 | 126.0 | 94.1 | 64.3 | 81.0 | 125.4 | 112.2 | 58.6 | 41.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,556.7 | 4,342.4 | 4,509.6 | 4,572.1 | 5,007.5 | 5,728.3 | 5,449.6 | 3,178.8 | 1,823.6 | 1,731.5 | 1,618.6 | 1,194.7 | - | - |
| 8.6 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 841.3 |
| 0.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 3.0 |
| 0.0 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 16.2 | 18.2 | 17.3 | 15.8 | 15.5 | 14.8 | 0.0 | - | - | - | - | - | - | - |
| Accrued Expenses | 62.8 | 69.5 | 57.9 | 60.6 | 65.4 | 68.1 | 59.2 | 48.8 | 54.4 | 59.3 | 39.5 | 45.9 | - | - |
| Other Current Liabilities | 352.8 | 353.8 | 325.6 | 333.9 | 356.8 | 408.7 | 333.6 | 271.0 | 254.6 | 254.7 | 291.2 | 189.5 | - | - |
| Total Current Liabilities | 795.0 | 819.8 | 734.2 | 697.9 | 946.4 | 1,648.4 | 1,069.0 | 751.2 | 582.0 | 533.1 | 466.4 | 380.4 | - | - |
| 84.8 |
| 82.4 |
| 84.7 |
| 88.2 |
| 102.3 |
| 111.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6.1 | 8.3 | 12.4 | 17.9 | 91.3 | 140.4 | 170.6 | 19.3 | - | 16.1 | 8.8 | - | - | - |
| Pension Obligations | 48.3 | 47.5 | 55.0 | 49.3 | 66.2 | 89.9 | 109.0 | 70.2 | 87.7 | 139.4 | 119.3 | 12.8 | - | - |
| Other Non-Current Liabilities | 26.8 | 31.1 | 47.8 | 52.3 | 70.4 | 78.2 | 50.8 | 44.7 | 49.3 | 59.7 | 50.2 | 31.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,386.8 | 4,206.6 | 4,298.9 | 4,441.5 | 4,651.8 | 5,419.2 | 4,905.8 | 3,154.3 | 1,738.5 | 1,761.5 | 1,678.7 | 470.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 87.0 | (128.4) | (164.8) | (304.7) | (5.0) | (66.2) | 129.5 | 177.3 | 198.7 | 70.9 | 6.9 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (225.6) | (180.6) | (137.7) | (145.3) | (230.4) | (307.7) | (298.3) | (241.8) | (238.8) | (266.1) | (249.3) | (31.7) | - | - |
| Treasury Stock | 295.8 | 223.6 | 238.1 | 248.9 | 241.6 | 176.9 | 158.4 | 129.4 | 72.1 | 30.0 | 0.0 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 169.9 | 135.8 | 210.7 | 130.6 | 355.7 | 309.1 | 543.8 | 24.5 | 85.1 | (30.0) | (60.1) | 724.5 | 737.7 | 934.6 |
| Total Equity | 169.9 | 135.8 | 210.7 | 130.6 | 355.7 | 309.1 | 543.8 | 24.5 | 85.1 | (30.0) | (60.1) | 724.5 | 737.7 | 934.6 |
| 3,180.3 |
| 2,988.1 |
| 3,120.8 |
| 3,306.1 |
| 3,106.5 |
| 3,688.4 |
| 3,203.1 |
| 458.0 |
| 604.5 |
| 698.4 |
| 485.2 |
| (89.6) |
| - |
| - |
| Working Capital | 884.1 | 659.1 | 822.4 | 892.1 | 493.1 | 562.5 | 967.8 | 419.9 | 438.2 | 356.4 | 610.5 | 366.7 | - | - |
| Book Value | 169.9 | 135.8 | 210.7 | 130.6 | 355.7 | 309.1 | 543.8 | 24.5 | 85.1 | (30.0) | (60.1) | 724.5 | 737.7 | 934.6 |
| Tangible Book Value | (1,886.8) | (1,981.1) | (2,043.2) | (2,168.3) | (2,569.4) | (2,653.7) | (2,419.9) | (452.4) | (368.7) | (494.4) | (174.5) | 607.3 | - | - |
| 202.9 |
| 179.4 |
| 183.1 |
| 185.7 |
| 176.1 |
| 157.8 |
| 186.0 |
| 205.9 |
| 163.0 |
| 177.1 |
| 196.0 |
| 153.6 |
| 95.3 |
| 95.5 |
| 106.6 |
| 100.3 |
| 93.7 |
| 94.9 |
| 101.8 |
| 115.7 |
| 126.9 |
| 122.1 |
| 118.3 |
| 15.3 |
| 15.1 |
| 13.1 |
| 12.9 |
| 19.9 |
| 14.5 |
| 12.9 |
| 19.0 |
| 11.3 |
| 58.6 |
| 21.9 |
| 8.6 |
| 11.5 |
| 12.6 |
| 25.2 |
| 13.0 |
| 4.3 |
| 5.1 |
| 3.5 |
| 3.4 |
| 5.6 |
| 1.5 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,594.0 |
| 1,550.3 |
| 1,439.5 |
| 1,414.2 |
| 1,357.3 |
| 1,340.0 |
| 2,210.9 |
| 1,618.1 |
| 1,266.1 |
| 2,067.7 |
| 2,036.8 |
| 2,075.4 |
| 2,178.4 |
| 1,208.8 |
| 1,171.1 |
| 1,090.9 |
| 1,047.8 |
| 1,039.0 |
| 1,020.2 |
| 981.0 |
| 922.9 |
| 874.8 |
| 889.5 |
| 1,062.5 |
| 701.7 |
| 690.9 |
| 726.5 |
| 716.8 |
| 709.6 |
| 690.8 |
| 689.6 |
| 675.8 |
| 685.9 |
| 666.7 |
| 664.4 |
| 653.1 |
| 651.6 |
| 656.9 |
| 656.4 |
| 672.5 |
| 674.0 |
| 667.8 |
| 662.6 |
| 656.0 |
| 659.0 |
| 734.8 |
| 740.4 |
| 386.2 |
| 381.9 |
| 382.9 |
| 372.6 |
| 363.6 |
| 367.2 |
| 352.1 |
| 344.9 |
| 346.6 |
| 357.7 |
| 362.0 |
| 361.0 |
| 363.7 |
| 162.6 |
| 166.7 |
| 166.9 |
| 171.7 |
| 171.7 |
| 176.5 |
| 178.2 |
| 182.1 |
| 188.9 |
| 201.7 |
| 197.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,053.8 |
| 1,058.2 |
| 1,057.5 |
| 1,056.2 |
| 1,016.0 |
| 1,008.7 |
| 1,008.9 |
| 1,022.5 |
| 1,004.8 |
| 1,062.4 |
| 1,012.4 |
| 244.0 |
| 244.2 |
| 229.8 |
| 230.8 |
| 230.1 |
| 230.0 |
| 229.6 |
| 229.2 |
| 228.9 |
| 229.7 |
| 36.8 |
| 1,856.2 |
| 1,871.3 |
| 1,887.3 |
| 1,902.7 |
| 1,918.2 |
| 1,909.0 |
| 1,923.4 |
| 1,934.3 |
| 1,946.3 |
| 1,958.9 |
| 1,922.2 |
| 1,936.8 |
| 229.3 |
| 232.7 |
| 214.4 |
| 217.9 |
| 220.9 |
| 223.8 |
| 226.4 |
| 228.9 |
| 231.1 |
| 234.7 |
| 77.5 |
| 106.8 |
| 109.3 |
| 112.3 |
| 115.5 |
| 118.5 |
| 120.7 |
| 121.9 |
| 123.0 |
| 91.9 |
| 82.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.5 |
| 21.7 |
| 23.8 |
| 24.6 |
| 26.2 |
| 24.3 |
| 22.8 |
| 21.9 |
| - |
| 22.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.4 |
| 126.0 |
| 105.8 |
| 113.4 |
| 100.6 |
| 94.1 |
| 85.6 |
| 82.8 |
| 66.3 |
| 64.3 |
| 103.8 |
| 100.8 |
| 79.8 |
| 81.0 |
| 69.0 |
| 70.8 |
| 68.3 |
| 125.4 |
| 119.5 |
| 121.8 |
| 118.2 |
| 112.2 |
| 59.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,159.9 |
| 5,109.9 |
| 5,007.5 |
| 4,977.4 |
| 4,937.6 |
| 4,929.1 |
| 5,728.3 |
| 5,126.5 |
| 4,752.5 |
| 5,566.8 |
| 5,449.6 |
| 5,577.7 |
| 5,642.3 |
| 4,416.1 |
| 3,178.8 |
| 1,804.8 |
| 1,772.4 |
| 1,764.1 |
| 1,823.6 |
| 1,780.0 |
| 1,728.0 |
| 1,682.7 |
| 1,731.5 |
| 1,596.8 |
| 14.3 |
| 14.4 |
| 14.4 |
| 6.4 |
| 843.0 |
| 93.0 |
| 93.0 |
| 70.1 |
| 1.6 |
| 11.6 |
| 11.6 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.8 |
| 15.3 |
| 15.5 |
| 15.6 |
| 15.2 |
| 14.7 |
| 14.8 |
| 14.3 |
| 14.0 |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.4 |
| 52.7 |
| 46.2 |
| 38.1 |
| 68.1 |
| 43.9 |
| 34.1 |
| 29.8 |
| 59.2 |
| 46.5 |
| 40.1 |
| 23.0 |
| 48.8 |
| 41.8 |
| 33.6 |
| 24.1 |
| 54.4 |
| 40.1 |
| 36.4 |
| 28.4 |
| 59.3 |
| 45.4 |
| 382.6 |
| 356.8 |
| 290.4 |
| 289.3 |
| 361.0 |
| 408.7 |
| 350.0 |
| 321.2 |
| 355.1 |
| 333.6 |
| 359.2 |
| 315.6 |
| 261.3 |
| 271.0 |
| 226.3 |
| 234.1 |
| 241.6 |
| 254.6 |
| 210.9 |
| 216.0 |
| 243.9 |
| 254.7 |
| 232.0 |
| 773.4 |
| 738.5 |
| 1,015.5 |
| 946.4 |
| 831.7 |
| 779.4 |
| 777.8 |
| 1,648.4 |
| 984.4 |
| 892.9 |
| 1,144.9 |
| 1,069.0 |
| 1,105.6 |
| 1,016.2 |
| 832.0 |
| 751.2 |
| 599.3 |
| 552.3 |
| 546.9 |
| 582.0 |
| 505.2 |
| 471.4 |
| 458.3 |
| 533.1 |
| 406.8 |
| 96.2 |
| 99.3 |
| 102.3 |
| 105.4 |
| 108.5 |
| 110.5 |
| 111.9 |
| 112.6 |
| 80.0 |
| 68.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.8 |
| 91.3 |
| 149.6 |
| 151.5 |
| 151.1 |
| 140.4 |
| 172.5 |
| 173.0 |
| 176.2 |
| 170.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.5 |
| 65.6 |
| 66.2 |
| 84.1 |
| 86.3 |
| 90.9 |
| 89.9 |
| 101.1 |
| 103.2 |
| 107.0 |
| 109.0 |
| 66.5 |
| 68.1 |
| 67.7 |
| 70.2 |
| 73.1 |
| 80.7 |
| 83.9 |
| 87.7 |
| 119.0 |
| 122.1 |
| 130.7 |
| 139.4 |
| 114.3 |
| 169.2 |
| 173.6 |
| 178.4 |
| 194.5 |
| 74.2 |
| 80.6 |
| 211.6 |
| 73.9 |
| 74.4 |
| 49.4 |
| 50.8 |
| 49.7 |
| 47.2 |
| 62.8 |
| 44.7 |
| 53.6 |
| 51.1 |
| 52.3 |
| 49.3 |
| 48.8 |
| 46.8 |
| 48.3 |
| 59.7 |
| 48.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,698.6 |
| 4,700.5 |
| 4,651.8 |
| 4,636.8 |
| 4,593.2 |
| 4,599.5 |
| 5,419.2 |
| 4,740.7 |
| 4,378.8 |
| 4,979.3 |
| 4,905.8 |
| 5,007.0 |
| 4,997.0 |
| 4,345.7 |
| 3,154.3 |
| 1,757.0 |
| 1,727.7 |
| 1,730.4 |
| 1,738.5 |
| 1,693.0 |
| 1,661.2 |
| 1,665.4 |
| 1,761.5 |
| 1,599.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.9 |
| (5.0) |
| (64.3) |
| (60.2) |
| (25.0) |
| (66.2) |
| 10.8 |
| 5.8 |
| 149.1 |
| 129.5 |
| 109.5 |
| 127.9 |
| 226.1 |
| 177.3 |
| 196.4 |
| 190.5 |
| 180.4 |
| 198.7 |
| 182.4 |
| 174.8 |
| 145.7 |
| 70.9 |
| 65.3 |
| (157.9) |
| (162.0) |
| (211.7) |
| (230.4) |
| (264.3) |
| (260.7) |
| (305.3) |
| (307.7) |
| (305.3) |
| (307.1) |
| (273.1) |
| (298.3) |
| (245.3) |
| (227.5) |
| (247.7) |
| (241.8) |
| (255.9) |
| (234.1) |
| (227.7) |
| (238.8) |
| (265.3) |
| (272.0) |
| (286.0) |
| (266.1) |
| (240.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 409.4 |
| 355.7 |
| 340.6 |
| 344.4 |
| 329.6 |
| 309.1 |
| 329.6 |
| 373.7 |
| 587.5 |
| 543.8 |
| 570.7 |
| 645.3 |
| 70.4 |
| 24.5 |
| 47.8 |
| 44.7 |
| 33.6 |
| 85.1 |
| 87.0 |
| 66.8 |
| 17.3 |
| (30.0) |
| (2.8) |
| 355.7 |
| 340.6 |
| 344.4 |
| 329.6 |
| 309.1 |
| 329.6 |
| 373.7 |
| 587.5 |
| 543.8 |
| 570.7 |
| 645.3 |
| 70.4 |
| 24.5 |
| 47.8 |
| 44.7 |
| 33.6 |
| 85.1 |
| 87.0 |
| 66.8 |
| 17.3 |
| (30.0) |
| (2.8) |
| 3,108.8 |
| 3,162.3 |
| 3,105.6 |
| 3,045.8 |
| 3,690.1 |
| - |
| - |
| - |
| - |
| 3,298.4 |
| 3,235.8 |
| 372.1 |
| 458.0 |
| 469.8 |
| 491.0 |
| 527.6 |
| 604.5 |
| 578.8 |
| 579.4 |
| 687.4 |
| 698.4 |
| 419.3 |
| 493.1 |
| 582.5 |
| 577.9 |
| 562.2 |
| 562.5 |
| 633.7 |
| 373.2 |
| 922.8 |
| 967.8 |
| 969.8 |
| 1,162.2 |
| 376.8 |
| 419.9 |
| 491.6 |
| 495.5 |
| 492.1 |
| 438.2 |
| 475.8 |
| 451.5 |
| 416.5 |
| 356.4 |
| 655.7 |
| 355.7 |
| 340.6 |
| 344.4 |
| 329.6 |
| 309.1 |
| 329.6 |
| 373.7 |
| 587.5 |
| 543.8 |
| 570.7 |
| 645.3 |
| 70.4 |
| 24.5 |
| 47.8 |
| 44.7 |
| 33.6 |
| 85.1 |
| 87.0 |
| 66.8 |
| 17.3 |
| (30.0) |
| (2.8) |
| (2,500.1) |
| (2,569.4) |
| (2,604.9) |
| (2,615.8) |
| (2,644.8) |
| (2,615.9) |
| (2,602.5) |
| (2,569.5) |
| (2,381.3) |
| (2,419.9) |
| (2,413.9) |
| (2,303.9) |
| (402.9) |
| (452.4) |
| (396.4) |
| (404.0) |
| (417.4) |
| (368.7) |
| (369.0) |
| (391.3) |
| (442.7) |
| (494.4) |
| (117.1) |