| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 438.7 | 343.1 | 333.3 | 346.7 | 402.5 | 451.8 | 327.0 | 299.2 | 522.1 | 500.3 | 397.3 | 268.9 | 240.1 | 249.3 | 160.5 | 108.9 | 201.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 438.7 | 343.1 | 333.3 | 346.7 | 402.5 | 451.8 | 327.0 | 299.2 | 522.1 | 500.3 | 397.3 | 268.9 | 240.1 | 249.3 | 160.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 506.1 | 597.9 | 524.7 | 637.8 | 719.4 | 603.6 | 595.9 | 624.1 | 546.3 | 486.6 | 490.8 | 518.2 | 564.6 | 448.1 | 466.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 724.7 | 740.0 | 697.7 | 797.8 | 715.7 | 518.2 | 519.5 | 503.9 | 414.2 | 360.7 | 331.1 | 337.0 | 361.8 | 353.9 | 361.8 | 335.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 1,006.2 | 980.7 | 866.6 | 855.0 | 820.0 | 838.2 | 760.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 354.2 | 405.7 | 369.5 | 378.6 | 393.1 | 323.9 | 281.9 | 292.4 | 259.0 | 222.5 | 228.4 | 218.6 | 259.5 | 249.4 | 250.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,079.8 | 1,083.5 | 802.0 | 1,042.0 | 1,243.0 | 969.6 | 1,104.7 | 971.8 | 579.5 | 587.6 | 606.2 | 493.2 | 287.9 | 155.3 | 236.6 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,109.0 | 1,112.0 | 832.4 | 1,072.6 | 1,298.1 | 1,003.8 | 1,151.3 | 1,026.2 | 597.9 | 606.0 | 628.4 | 512.9 | 287.9 | 155.3 | 239.1 | 248.0 | |||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | 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 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 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 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 438.7 | 450.1 | 388.6 | 346.7 | 343.1 | 463.2 | 407.9 | 344.1 | 333.3 | 332.7 | 258.3 | 346.7 | 294.4 | 383.2 | 402.5 | |||||||||||||||||||||||||
| 163.2 |
| 20.6 |
| - |
| - |
| - |
| 108.9 |
| 201.0 |
| 163.2 |
| 20.6 |
| 464.1 |
| 383.6 |
| - |
| - |
| 254.4 |
| - |
| - |
| Prepaid Expenses | 472.4 | 408.7 | 226.9 | 113.6 | 155.6 | 117.7 | 120.6 | 109.4 | 56.9 | 71.2 | 77.1 | 77.6 | 69.4 | 63.8 | 52.4 | 70.2 | - | - | - |
| Other Current Assets | 62.7 | 62.1 | 53.1 | 35.1 | 46.2 | 28.5 | 26.0 | 27.7 | 21.3 | 22.1 | 19.6 | 23.7 | 16.1 | 14.1 | 12.7 | 13.7 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,141.8 | 2,089.8 | 1,782.7 | 1,895.9 | 1,993.2 | 1,691.3 | 1,562.9 | 1,536.6 | 1,539.6 | 1,418.9 | 1,296.2 | 1,201.7 | 1,300.7 | 1,153.0 | 1,071.7 | 997.9 | 895.3 | - | - |
| 742.4 |
| 702.4 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 596.8 | 590.4 | 518.0 | 497.5 | 463.2 | 468.0 | 410.2 | 389.2 | 358.0 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 409.4 | 390.3 | 348.5 | 357.4 | 356.9 | 370.2 | 350.1 | 353.2 | 344.4 | 315.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 752.4 | 721.1 | 682.9 | 676.7 | 700.6 | 705.6 | 663.9 | 656.4 | 352.8 | 328.7 | 353.5 | 369.7 | 426.1 | 345.5 | 352.7 | 343.7 | 317.3 | - | - |
| Intangible Assets | 342.9 | 375.4 | 319.4 | 360.4 | 396.2 | 430.9 | 455.7 | 462.3 | 147.1 | 154.0 | 159.7 | 158.2 | 172.5 | 103.7 | 107.1 | 98.8 | 90.1 | - | - |
| Operating Lease Right Of Use Assets | 70.7 | 83.6 | 76.4 | 85.2 | 71.1 | 62.2 | 70.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 69.0 | 74.8 | 49.8 | 49.2 | 60.5 | 65.2 | 55.8 | 40.5 | 44.4 | 31.6 | 33.5 | 36.5 | 33.4 | 14.2 | 16.0 | 15.8 | 10.7 | - | - |
| Other Non-Current Assets | 104.2 | 117.7 | 98.7 | 121.2 | 82.9 | 72.7 | 83.4 | 12.9 | 12.7 | 11.4 | 14.1 | 13.6 | 19.0 | 21.4 | 24.2 | 27.8 | 23.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,003.3 | 3,971.2 | 3,466.0 | 3,616.7 | 3,736.6 | 3,462.8 | 3,301.7 | 3,118.2 | 2,486.9 | 2,293.0 | 2,214.5 | 2,136.6 | 2,321.9 | 1,987.9 | 1,925.0 | 1,828.4 | 1,652.0 | - | - |
| 251.8 |
| 198.3 |
| - |
| - |
| Short Term Debt | 29.2 | 28.5 | 30.4 | 30.6 | 55.1 | 34.2 | 46.5 | 54.5 | 18.3 | 18.4 | 22.1 | 19.7 | 0.0 | 0.0 | 2.5 | 0.0 | 26.0 | - | - |
| Deferred Revenue Current | 48.1 | 28.8 | 27.6 | 34.6 | 27.9 | 16.0 | 17.3 | 15.2 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 25.0 | 22.4 | 19.3 | 21.2 | 20.1 | 21.8 | 21.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 419.6 | 340.6 | 323.7 | 308.9 | 289.8 | 318.7 | 271.7 | 255.9 | 214.1 | 226.5 | 200.5 | 193.3 | 284.9 | 191.7 | 188.4 | 184.7 | 190.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 804.0 | 775.1 | 723.9 | 718.3 | 738.1 | 677.0 | 600.3 | 612.9 | 491.5 | 467.4 | 451.2 | 431.8 | 581.4 | 467.6 | 460.3 | 443.8 | 419.5 | - | - |
| 247.9 |
| 322.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 52.4 | 67.0 | 61.7 | 66.6 | 52.9 | 42.5 | 51.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1.8 | 0.5 | 1.0 | 1.4 | 1.4 | 2.1 | 8.4 | 6.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 13.9 | 17.6 | 30.6 | 61.1 | 78.2 | 76.4 | 78.4 | 82.1 | 33.6 | 45.9 | 46.0 | 77.2 | 101.1 | 88.0 | 84.5 | 79.6 | 70.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.8 | 27.4 | - | - | - |
| Other Non-Current Liabilities | 194.4 | 174.9 | 151.9 | 191.1 | 183.8 | 195.8 | 213.8 | 165.2 | 181.1 | 83.6 | 86.5 | 81.6 | 81.2 | 90.4 | 92.5 | 76.6 | 54.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,094.5 | 2,051.8 | 1,708.9 | 2,012.8 | 2,243.4 | 1,919.2 | 1,997.6 | 1,832.2 | 1,285.8 | 1,184.7 | 1,190.1 | 1,083.8 | 1,051.9 | 801.5 | 874.4 | 849.4 | 867.8 | - | - |
| 0.5 |
| - |
| - |
| Additional Paid In Capital | 734.9 | 662.7 | 629.9 | 596.5 | 571.5 | 554.2 | 529.1 | 512.7 | 477.3 | 464.1 | 452.1 | 526.0 | 500.3 | 501.6 | 474.9 | 461.6 | 428.6 | - | - |
| Retained Earnings | 2,743.6 | 2,489.2 | 2,163.9 | 1,930.1 | 1,783.6 | 1,669.8 | 1,557.0 | 1,450.3 | 1,320.5 | 1,231.4 | 1,097.6 | 997.4 | 848.4 | 727.3 | 560.8 | 416.8 | 303.4 | - | - |
| Accumulated Other Comprehensive Income | (212.3) | (247.5) | (204.9) | (183.5) | (143.5) | (115.9) | (215.0) | (142.7) | (41.7) | (152.8) | (97.3) | (109.0) | 67.8 | 40.7 | 74.1 | 115.2 | 67.2 | 34.1 | - |
| Treasury Stock | - | - | - | 741.0 | 719.1 | 563.5 | 564.4 | 530.8 | 561.0 | 439.8 | 439.8 | 376.0 | 170.6 | 100.8 | 78.2 | 19.8 | 19.8 | - | - |
| Minority Interest | 3.6 | 3.4 | 3.4 | 3.6 | 3.9 | 3.8 | 3.5 | 3.7 | 5.4 | 4.9 | 5.3 | 5.5 | 5.9 | 5.9 | 8.6 | 4.7 | 4.3 | - | - |
| Total Stockholders Equity | 1,905.3 | 1,916.1 | 1,753.6 | 1,600.3 | 1,489.4 | 1,539.8 | 1,300.5 | 1,282.3 | 1,195.7 | 1,103.5 | 1,013.1 | 1,038.9 | 1,246.4 | 1,169.4 | 1,032.2 | 974.3 | 779.9 | 674.4 | 695.8 |
| Total Equity | 1,908.9 | 1,919.5 | 1,757.1 | 1,603.9 | 1,493.3 | 1,543.6 | 1,304.1 | 1,286.0 | 1,201.1 | 1,108.4 | 1,018.4 | 1,044.4 | 1,252.3 | 1,175.3 | 1,040.8 | 979.0 | 784.2 | 674.4 | 695.8 |
| 348.2 |
| - |
| - |
| Net debt | 670.3 | 768.9 | 499.1 | 726.0 | 895.6 | 552.0 | 824.3 | 727.0 | 75.8 | 105.6 | 231.1 | 244.0 | 47.8 | (94.1) | 78.6 | 139.1 | 147.2 | - | - |
| Working Capital | 1,337.8 | 1,314.7 | 1,058.8 | 1,177.6 | 1,255.1 | 1,014.3 | 962.6 | 923.7 | 1,048.1 | 951.5 | 845.1 | 769.9 | 719.3 | 685.4 | 611.4 | 554.2 | 475.8 | - | - |
| Book Value | 1,905.3 | 1,916.1 | 1,753.6 | 1,600.3 | 1,489.4 | 1,539.8 | 1,300.5 | 1,282.3 | 1,195.7 | 1,103.5 | 1,013.1 | 1,038.9 | 1,246.4 | 1,169.4 | 1,032.2 | 974.3 | 779.9 | 674.4 | 695.8 |
| Tangible Book Value | 810.0 | 819.6 | 751.3 | 563.2 | 392.5 | 403.3 | 180.9 | 163.6 | 695.7 | 620.8 | 499.9 | 511.0 | 647.9 | 720.2 | 572.4 | 531.8 | 372.5 | - | - |
| 407.5 |
| 406.2 |
| 451.8 |
| 414.2 |
| 384.4 |
| 327.0 |
| 272.5 |
| 424.8 |
| 262.1 |
| 299.2 |
| 397.2 |
| 545.2 |
| 522.1 |
| 571.3 |
| 543.0 |
| 500.3 |
| 440.3 |
| 413.6 |
| 397.3 |
| 346.1 |
| 320.6 |
| 444.8 |
| 268.9 |
| 280.0 |
| 239.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 438.7 | 450.1 | 388.6 | 346.7 | 343.1 | 463.2 | 407.9 | 344.1 | 333.3 | 332.7 | 258.3 | 346.7 | 294.4 | 383.2 | 402.5 | 407.5 | 406.2 | 451.8 | 414.2 | 384.4 | 327.0 | 272.5 | 424.8 | 262.1 | 299.2 | 397.2 | 545.2 | 522.1 | 571.3 | 543.0 | 500.3 | 440.3 | 413.6 | 397.3 | 346.1 | 320.6 | 444.8 | 268.9 | 280.0 | 239.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 506.1 | 474.7 | 570.6 | 566.8 | 597.9 | 545.2 | 549.0 | 507.9 | 524.7 | 498.5 | 566.5 | 637.8 | 705.5 | 697.1 | 719.4 | 584.6 | 581.0 | 603.6 | 499.8 | 509.0 | 595.9 | 578.4 | 585.1 | 621.3 | 624.1 | 607.4 | 519.5 | 546.3 | 494.9 | 502.2 | 486.6 | 462.7 | 456.1 | 490.8 | 463.2 | 482.9 | 504.4 | 518.2 | 506.3 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 724.7 | 795.4 | 804.9 | 789.3 | 740.0 | 753.4 | 763.5 | 713.7 | 697.7 | 755.2 | 809.4 | 797.8 | 812.0 | 777.7 | 715.7 | 641.0 | 563.9 | 518.2 | 516.6 | 510.6 | 519.5 | 557.5 | 507.1 | 520.1 | 503.9 | 501.3 | 396.4 | 414.2 | 422.0 | 383.4 | 360.7 | 370.0 | 351.6 | 331.1 | 341.2 | 346.0 | 353.5 | 337.0 | 386.7 | - |
| Prepaid Expenses | 472.4 | 411.3 | 379.8 | 463.7 | 408.7 | 411.2 | 335.9 | 283.4 | 226.9 | 185.9 | 118.8 | 113.6 | 148.8 | 154.2 | 155.6 | 135.8 | 148.7 | |||||||||||||||||||||||
| Other Current Assets | 62.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,141.8 | 2,131.5 | 2,144.0 | 2,166.5 | 2,089.8 | 2,173.0 | 2,056.4 | 1,849.1 | 1,782.7 | 1,772.3 | 1,753.0 | 1,895.9 | 1,960.7 | 2,012.2 | 1,993.2 | 1,768.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | 598.6 | 607.6 | 607.1 | 592.4 | 583.5 | 582.3 | 547.1 | 532.5 | 523.6 | 513.0 | 513.3 | 481.6 | 489.3 | 503.3 | 500.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 752.4 | 759.9 | 754.3 | 758.2 | 721.1 | 715.6 | 738.6 | 679.2 | 682.9 | 691.2 | 688.4 | 676.7 | 658.3 | 682.1 | 700.6 | 703.2 | 712.9 | 705.6 | ||||||||||||||||||||||
| Intangible Assets | 342.9 | 352.1 | 359.9 | 368.7 | 375.4 | 384.5 | 395.4 | 312.2 | 319.4 | 335.0 | 354.7 | 360.4 | 374.0 | 385.4 | 396.2 | 413.6 | 423.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 70.7 | - | - | - | - | - | - | - | - | - | - | - | 71.0 | 68.5 | 71.1 | 56.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 69.0 | 90.5 | 89.1 | 89.9 | 74.8 | 52.1 | 55.1 | 48.5 | 49.8 | 53.4 | 49.2 | 49.2 | 56.2 | 54.1 | 60.5 | 65.3 | 65.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 104.2 | 115.3 | 117.3 | 120.6 | 117.7 | 119.1 | 123.3 | 121.2 | 98.7 | 127.3 | 122.7 | 121.2 | 93.5 | 98.8 | 82.9 | 66.4 | 71.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,003.3 | 4,047.9 | 4,072.2 | 4,111.0 | 3,971.2 | 4,027.7 | 3,951.0 | 3,557.2 | 3,466.0 | 3,502.6 | 3,481.0 | 3,616.7 | 3,624.2 | 3,721.9 | 3,736.6 | 3,517.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 354.2 | 336.5 | 368.2 | 363.1 | 405.7 | 351.2 | 333.7 | 354.7 | 369.5 | 342.1 | 343.3 | 378.6 | 344.9 | 343.3 | 393.1 | 295.0 | 293.4 | 323.9 | 252.7 | 243.0 | 281.9 | 278.8 | 276.9 | 302.8 | 292.4 | 281.0 | 249.9 | 259.0 | 227.3 | 223.6 | 222.5 | 210.1 | 221.3 | 228.4 | 214.3 | 219.4 | 233.0 | 218.6 | 236.2 | - |
| Short Term Debt | 29.2 | 29.8 | 29.3 | 29.6 | 28.5 | 29.6 | 30.1 | 30.0 | 30.4 | 30.9 | 31.0 | 30.6 | 34.6 | 45.6 | 55.1 | 36.0 | 40.3 | 34.2 | ||||||||||||||||||||||
| Deferred Revenue Current | 48.1 | 37.3 | 30.1 | 29.6 | 28.8 | 32.9 | 28.8 | 30.0 | 27.6 | 38.8 | 29.8 | 34.6 | 24.0 | 27.7 | 27.9 | 17.6 | 18.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 25.0 | - | - | - | - | - | - | - | - | - | - | - | 20.4 | 21.3 | 20.1 | 19.3 | ||||||||||||||||||||||||
| Accrued Expenses | 419.6 | 409.8 | 377.5 | 328.8 | 340.9 | 329.7 | 328.7 | 301.1 | 324.0 | 289.9 | 261.4 | 309.0 | 293.0 | 266.5 | 290.0 | 273.9 | 271.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 804.0 | 776.1 | 774.9 | 721.5 | 775.1 | 710.4 | 692.4 | 685.8 | 723.9 | 662.9 | 635.7 | 718.3 | 672.5 | 655.4 | 738.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,079.8 | 1,149.4 | 1,184.0 | 1,269.0 | 1,083.5 | 1,273.1 | 1,202.6 | 867.1 | 802.0 | 880.8 | 907.8 | 1,042.0 | 1,295.8 | 1,376.7 | 1,243.0 | 1,076.0 | 1,020.4 | 969.6 | 1,039.2 | 1,080.5 | 1,104.7 | 1,088.3 | 1,117.8 | 978.6 | 971.8 | 1,087.3 | 599.7 | 579.5 | 689.0 | 634.2 | 587.6 | 599.4 | 607.8 | 606.2 | 626.7 | - | - | 493.2 | - | - |
| Operating Lease Liabilities Non-Current | 52.4 | - | - | - | - | - | - | - | - | - | - | - | 53.1 | 49.5 | 52.9 | 39.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1.8 | 1.3 | 0.6 | 0.8 | 0.5 | 0.6 | 0.7 | 0.8 | 1.0 | 0.7 | 1.0 | 1.4 | 1.2 | 1.3 | 1.4 | 1.4 | 1.7 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 13.9 | 16.1 | 16.0 | 16.5 | 17.6 | 37.3 | 34.8 | 33.6 | 30.6 | 60.1 | 60.8 | 61.1 | 76.7 | 77.5 | 78.2 | 77.1 | 77.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 194.4 | 211.2 | 230.3 | 237.8 | 175.5 | 158.6 | 179.6 | 159.6 | 152.5 | 168.8 | 193.6 | 191.4 | 164.7 | 173.5 | 184.0 | 185.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,094.5 | 2,152.8 | 2,205.2 | 2,244.8 | 2,051.8 | 2,179.4 | 2,109.4 | 1,746.1 | 1,708.9 | 1,772.6 | 1,797.8 | 2,012.8 | 2,209.7 | 2,283.1 | 2,243.4 | 1,943.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 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 | - |
| Additional Paid In Capital | 734.9 | 717.0 | 694.1 | 680.6 | 662.7 | 653.0 | 644.2 | 644.2 | 629.9 | 620.4 | 612.3 | 596.5 | 577.5 | 576.3 | 571.5 | 556.2 | 553.6 | |||||||||||||||||||||||
| Retained Earnings | 2,743.6 | 2,676.2 | 2,595.7 | 2,537.3 | 2,489.2 | 2,402.3 | 2,297.4 | 2,224.7 | 2,163.9 | 2,112.3 | 1,989.6 | 1,930.1 | 1,834.4 | 1,807.3 | 1,783.6 | 1,734.1 | 1,706.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (212.3) | (210.2) | (220.7) | (217.1) | (247.5) | (261.8) | (193.4) | (214.4) | (204.9) | (182.1) | (179.5) | (183.5) | (257.4) | (203.7) | (143.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 741.5 | 741.8 | 719.1 | 594.6 | 594.8 | 563.5 | ||||||||||||||||||||||
| Minority Interest | 3.6 | 3.5 | 3.5 | 3.5 | 3.4 | 3.4 | 3.5 | 3.4 | 3.4 | 3.5 | 3.4 | 3.6 | 3.5 | 3.7 | 3.9 | 3.8 | 3.8 | 3.8 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,905.3 | 1,891.6 | 1,863.5 | 1,862.7 | 1,916.1 | 1,844.9 | 1,838.1 | 1,807.8 | 1,753.6 | 1,726.5 | 1,679.8 | 1,600.3 | 1,410.9 | 1,435.1 | 1,489.4 | 1,570.0 | ||||||||||||||||||||||||
| Total Equity | 1,908.9 | 1,895.1 | 1,867.0 | 1,866.1 | 1,919.5 | 1,848.3 | 1,841.6 | 1,811.2 | 1,757.1 | 1,730.0 | 1,683.2 | 1,603.9 | 1,414.4 | 1,438.8 | 1,493.3 | 1,573.9 | 1,567.4 | 1,543.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,109.0 | 1,179.2 | 1,213.3 | 1,298.6 | 1,112.0 | 1,302.7 | 1,232.7 | 897.1 | 832.4 | 911.8 | 938.7 | 1,072.6 | 1,330.4 | 1,422.3 | 1,298.1 | 1,112.0 | 1,060.7 | 1,003.8 | 1,071.0 | 1,127.3 | 1,151.3 | 1,125.0 | 1,152.2 | 1,013.7 | 1,026.2 | 1,091.0 | 613.7 | 597.9 | 705.9 | 659.3 | 606.0 | 621.1 | 620.6 | 628.4 | 650.2 | 24.6 | 18.9 | 512.9 | 14.4 | - |
| Net debt | 670.3 | 729.1 | 824.7 | 952.0 | 768.9 | 839.5 | 824.7 | 553.0 | 499.1 | 579.1 | 680.4 | 726.0 | 1,036.0 | 1,039.1 | 895.6 | 704.5 | 654.4 | 552.0 | ||||||||||||||||||||||
| Working Capital | 1,337.8 | 1,355.4 | 1,369.1 | 1,445.0 | 1,314.7 | 1,462.6 | 1,363.9 | 1,163.3 | 1,058.8 | 1,109.4 | 1,117.4 | 1,177.6 | 1,288.2 | 1,356.8 | 1,255.1 | 1,164.0 | 1,095.1 | |||||||||||||||||||||||
| Book Value | 1,905.3 | 1,891.6 | 1,863.5 | 1,862.7 | 1,916.1 | 1,844.9 | 1,838.1 | 1,807.8 | 1,753.6 | 1,726.5 | 1,679.8 | 1,600.3 | 1,410.9 | 1,435.1 | 1,489.4 | 1,570.0 | 1,563.6 | 1,539.8 | ||||||||||||||||||||||
| Tangible Book Value | 810.0 | 779.5 | 749.3 | 735.9 | 819.6 | 744.8 | 704.1 | 816.4 | 751.3 | 700.4 | 636.7 | 563.2 | 378.6 | 367.5 | 392.5 | 453.2 | 427.1 | |||||||||||||||||||||||
| 117.7 |
| 133.5 |
| 121.0 |
| 120.6 |
| 114.0 |
| 122.8 |
| 116.3 |
| 109.4 |
| 98.9 |
| 81.8 |
| 56.9 |
| 73.6 |
| 77.8 |
| 71.2 |
| 90.1 |
| 80.6 |
| 77.1 |
| 134.4 |
| 132.1 |
| 77.5 |
| 77.6 |
| 69.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,699.8 |
| 1,691.3 |
| 1,564.1 |
| 1,524.9 |
| 1,562.9 |
| 1,522.4 |
| 1,639.8 |
| 1,519.9 |
| 1,536.6 |
| 1,604.8 |
| 1,543.0 |
| 1,539.6 |
| 1,561.8 |
| 1,506.4 |
| 1,418.9 |
| 1,363.2 |
| 1,301.9 |
| 1,296.2 |
| 1,315.4 |
| 1,314.5 |
| 1,409.5 |
| 1,233.4 |
| 1,287.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 499.2 |
| 497.1 |
| 498.7 |
| 493.2 |
| 480.0 |
| 473.0 |
| 410.8 |
| 415.0 |
| 409.4 |
| 422.2 |
| 398.2 |
| 390.3 |
| 374.7 |
| 356.3 |
| 348.5 |
| 347.9 |
| 344.5 |
| 357.4 |
| 357.5 |
| 359.9 |
| 360.8 |
| 356.9 |
| 361.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 689.0 |
| 676.7 |
| 663.9 |
| 679.1 |
| 649.2 |
| 656.4 |
| 656.4 |
| 672.6 |
| 339.4 |
| 352.8 |
| 348.9 |
| 340.9 |
| 328.7 |
| 347.7 |
| 348.6 |
| 353.5 |
| 382.9 |
| 385.3 |
| 375.5 |
| 369.7 |
| 402.9 |
| - |
| 430.9 |
| 444.0 |
| 450.6 |
| 455.7 |
| 522.4 |
| 446.5 |
| 454.9 |
| 462.3 |
| 457.1 |
| 141.2 |
| 147.1 |
| 149.4 |
| 152.9 |
| 154.0 |
| 161.0 |
| 163.2 |
| 159.7 |
| 162.6 |
| 164.7 |
| 156.8 |
| 158.2 |
| 165.0 |
| - |
| 60.5 |
| 62.2 |
| 67.1 |
| 71.1 |
| 70.0 |
| 75.0 |
| 77.3 |
| 81.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.2 |
| 59.1 |
| 55.6 |
| 55.8 |
| 56.4 |
| 54.4 |
| 41.1 |
| 40.5 |
| 41.8 |
| 43.2 |
| 44.4 |
| 34.7 |
| 34.9 |
| 31.6 |
| 32.5 |
| 33.1 |
| 33.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.7 |
| 78.3 |
| 83.7 |
| 83.4 |
| 88.2 |
| 90.1 |
| 95.2 |
| 12.9 |
| 19.4 |
| 13.6 |
| 12.7 |
| 12.5 |
| 11.5 |
| 11.4 |
| 12.6 |
| 13.3 |
| 14.1 |
| 45.5 |
| 53.2 |
| 50.7 |
| 42.2 |
| 42.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,472.4 |
| 3,462.8 |
| 3,333.2 |
| 3,284.7 |
| 3,301.7 |
| 3,341.4 |
| 3,290.8 |
| 3,182.4 |
| 3,118.2 |
| 3,217.9 |
| 2,478.6 |
| 2,486.9 |
| 2,482.0 |
| 2,402.9 |
| 2,293.0 |
| 2,264.8 |
| 2,204.6 |
| 2,214.5 |
| 2,264.0 |
| 2,277.5 |
| 2,353.3 |
| 2,160.3 |
| 2,259.0 |
| - |
| 31.8 |
| 46.8 |
| 46.5 |
| 36.7 |
| 34.4 |
| 35.1 |
| 54.5 |
| 3.7 |
| 14.1 |
| 18.3 |
| 16.8 |
| 25.0 |
| 18.4 |
| 21.7 |
| 12.8 |
| 22.1 |
| 23.5 |
| 24.6 |
| 18.9 |
| 19.7 |
| 14.4 |
| - |
| 16.0 |
| 17.9 |
| 14.9 |
| 17.3 |
| 18.8 |
| 16.5 |
| 14.3 |
| 15.2 |
| 24.7 |
| 9.5 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.1 |
| 21.8 |
| 21.5 |
| 21.9 |
| 21.1 |
| 22.1 |
| 22.1 |
| 23.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 319.0 |
| 282.4 |
| 253.6 |
| 271.9 |
| 278.5 |
| 254.4 |
| 261.0 |
| 266.0 |
| 266.0 |
| 189.8 |
| 214.2 |
| 206.0 |
| 218.4 |
| 226.6 |
| 224.9 |
| 197.5 |
| 200.6 |
| 200.8 |
| 216.9 |
| 196.4 |
| 195.1 |
| 202.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 604.8 |
| 604.7 |
| 677.0 |
| 566.9 |
| 543.3 |
| 600.3 |
| 594.0 |
| 565.6 |
| 598.9 |
| 612.9 |
| 550.6 |
| 453.8 |
| 491.5 |
| 450.2 |
| 467.1 |
| 467.4 |
| 456.8 |
| 431.5 |
| 451.2 |
| 438.6 |
| 460.8 |
| 620.5 |
| 433.4 |
| 453.2 |
| - |
| 41.8 |
| 42.5 |
| 47.8 |
| 51.5 |
| 51.2 |
| 55.5 |
| 57.6 |
| 60.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 6.4 |
| 8.3 |
| 8.4 |
| 7.2 |
| 6.8 |
| 6.8 |
| 6.4 |
| 7.4 |
| 7.0 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.4 |
| 79.5 |
| 78.6 |
| 78.4 |
| 75.2 |
| 76.6 |
| 81.9 |
| 82.1 |
| 93.0 |
| 34.4 |
| 33.6 |
| 39.7 |
| 45.7 |
| 45.9 |
| 47.4 |
| 46.4 |
| 46.0 |
| 70.4 |
| 70.3 |
| 97.6 |
| 99.4 |
| 91.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 202.5 |
| 196.2 |
| 212.6 |
| 217.1 |
| 214.2 |
| 214.3 |
| 211.7 |
| 226.5 |
| 165.4 |
| 172.7 |
| 187.9 |
| 181.1 |
| 177.2 |
| 88.1 |
| 83.7 |
| 82.1 |
| 82.6 |
| 86.7 |
| 81.1 |
| 83.1 |
| 81.0 |
| 81.6 |
| 76.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,905.0 |
| 1,919.2 |
| 1,898.1 |
| 1,919.6 |
| 1,997.6 |
| 1,971.8 |
| 1,971.8 |
| 1,885.8 |
| 1,832.2 |
| 1,903.7 |
| 1,275.8 |
| 1,285.8 |
| 1,356.0 |
| 1,235.1 |
| 1,184.7 |
| 1,185.6 |
| 1,168.3 |
| 1,190.1 |
| 1,216.7 |
| 1,257.3 |
| 1,249.1 |
| 1,107.6 |
| 1,120.2 |
| - |
| 554.2 |
| 537.1 |
| 531.5 |
| 529.1 |
| 522.1 |
| 515.6 |
| 510.6 |
| 512.7 |
| 511.4 |
| 491.5 |
| 477.3 |
| 452.2 |
| 462.3 |
| 464.1 |
| 454.2 |
| 449.5 |
| 452.1 |
| 435.3 |
| 429.8 |
| 519.5 |
| 526.0 |
| 519.0 |
| - |
| 1,669.8 |
| 1,612.6 |
| 1,584.6 |
| 1,557.0 |
| 1,566.1 |
| 1,546.4 |
| 1,491.3 |
| 1,450.3 |
| 1,439.4 |
| 1,398.8 |
| 1,320.5 |
| 1,274.0 |
| 1,271.7 |
| 1,231.4 |
| 1,172.3 |
| 1,134.4 |
| 1,097.6 |
| 1,100.4 |
| 1,069.9 |
| 1,037.8 |
| 997.4 |
| 978.5 |
| - |
| (122.1) |
| (96.5) |
| (115.9) |
| (149.8) |
| (184.2) |
| (215.0) |
| (151.2) |
| (176.1) |
| (147.9) |
| (142.7) |
| (142.8) |
| (131.9) |
| (41.7) |
| (65.0) |
| (110.8) |
| (152.8) |
| (116.3) |
| (119.5) |
| (97.3) |
| (128.8) |
| (120.6) |
| (89.0) |
| (109.0) |
| (29.3) |
| - |
| 563.9 |
| 564.1 |
| 564.4 |
| 564.9 |
| 565.1 |
| 553.8 |
| 530.8 |
| 499.5 |
| 561.0 |
| 561.0 |
| 541.0 |
| 461.0 |
| 439.8 |
| 439.8 |
| 439.8 |
| 439.8 |
| 370.3 |
| 370.3 |
| 376.6 |
| 376.0 |
| 346.7 |
| - |
| 3.7 |
| 3.5 |
| 3.5 |
| 3.6 |
| 3.5 |
| 3.6 |
| 3.7 |
| 5.2 |
| 4.9 |
| 5.4 |
| 5.2 |
| 5.0 |
| 4.9 |
| 5.1 |
| 5.1 |
| 5.3 |
| 5.3 |
| 5.4 |
| 5.5 |
| 5.5 |
| 5.7 |
| - |
| 1,563.6 |
| 1,539.8 |
| 1,431.4 |
| 1,361.6 |
| 1,300.5 |
| 1,366.1 |
| 1,315.5 |
| 1,292.9 |
| 1,282.3 |
| 1,309.1 |
| 1,197.9 |
| 1,195.7 |
| 1,120.8 |
| 1,162.8 |
| 1,103.5 |
| 1,070.9 |
| 1,025.1 |
| 1,013.1 |
| 1,037.1 |
| 1,009.3 |
| 1,092.2 |
| 1,038.9 |
| 1,122.1 |
| - |
| 1,435.1 |
| 1,365.2 |
| 1,304.1 |
| 1,369.7 |
| 1,319.0 |
| 1,296.6 |
| 1,286.0 |
| 1,314.3 |
| 1,202.8 |
| 1,201.1 |
| 1,126.0 |
| 1,167.8 |
| 1,108.4 |
| 1,076.0 |
| 1,030.3 |
| 1,018.4 |
| 1,042.4 |
| 1,014.7 |
| 1,097.7 |
| 1,044.4 |
| 1,127.8 |
| - |
| 656.8 |
| 742.9 |
| 824.3 |
| 852.5 |
| 727.3 |
| 751.6 |
| 727.0 |
| 693.8 |
| 68.6 |
| 75.8 |
| 134.5 |
| 116.2 |
| 105.6 |
| 180.9 |
| 207.1 |
| 231.1 |
| 304.1 |
| (296.0) |
| (425.9) |
| 244.0 |
| (265.6) |
| - |
| 1,014.3 |
| 997.2 |
| 981.7 |
| 962.6 |
| 928.4 |
| 1,074.2 |
| 921.0 |
| 923.7 |
| 1,054.2 |
| 1,089.1 |
| 1,048.1 |
| 1,111.6 |
| 1,039.3 |
| 951.5 |
| 906.4 |
| 870.4 |
| 845.1 |
| 876.9 |
| 853.7 |
| 789.0 |
| 800.0 |
| 834.3 |
| - |
| 1,431.4 |
| 1,361.6 |
| 1,300.5 |
| 1,366.1 |
| 1,315.5 |
| 1,292.9 |
| 1,282.3 |
| 1,309.1 |
| 1,197.9 |
| 1,195.7 |
| 1,120.8 |
| 1,162.8 |
| 1,103.5 |
| 1,070.9 |
| 1,025.1 |
| 1,013.1 |
| 1,037.1 |
| 1,009.3 |
| 1,092.2 |
| 1,038.9 |
| 1,122.1 |
| - |
| 403.3 |
| 298.3 |
| 234.4 |
| 180.9 |
| 164.7 |
| 219.8 |
| 181.6 |
| 163.6 |
| 179.4 |
| 717.2 |
| 695.7 |
| 622.6 |
| 669.0 |
| 620.8 |
| 562.1 |
| 513.4 |
| 499.9 |
| 491.6 |
| 459.3 |
| 559.9 |
| 511.0 |
| 554.3 |
| - |