| (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 | 308.6 | 276.8 | 288.1 | 237.8 | 231.8 | 255.8 | 292.2 | 255.5 | 237.1 | 221.3 | 297.5 | 243.6 | 239.8 | 230.1 | 231.5 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 276.8 | 255.8 | 221.3 | 230.1 | 236.2 | 245.7 | 174.9 | 167.2 | 116.9 | 112.7 | 129.0 | 114.4 | 58.5 | 79.6 | 117.7 | 143.7 | 164.9 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.5 | 0.4 | 27.2 | 26.1 | 24.4 | |||
| Cash And Short Term Investments | 276.8 | 255.8 | 221.3 | 230.1 | 236.2 | 245.7 | 174.9 | 167.2 | 116.9 | 112.7 | 129.0 | 114.4 | 59.0 | 80.0 | 144.8 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,245.3 | 1,108.6 | 1,087.6 | 1,013.2 | 900.2 | 769.4 | 741.8 | 714.3 | 607.8 | 499.7 | 468.4 | 462.1 | 414.3 | 372.2 | 338.6 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,748.0 | 1,645.0 | 1,522.7 | 1,708.0 | 1,523.6 | 1,337.5 | 1,366.4 | 1,278.7 | 1,092.9 | 993.0 | 913.3 | 869.2 | 784.1 | 715.4 | 646.2 | 557.4 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,772.1 | 2,586.5 | 2,436.6 | 2,311.4 | 2,197.2 | 2,084.6 | 1,966.9 | 1,746.2 | 1,604.9 | 1,498.8 | 1,324.9 | 1,193.7 | 1,019.9 | 840.1 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 316.8 | 287.7 | 264.1 | 255.0 | 233.1 | 207.0 | 192.8 | 193.6 | 147.5 | 108.8 | 126.0 | 103.9 | 91.3 | 78.0 | 73.8 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 100.0 | 125.0 | 200.0 | 353.2 | 330.0 | 365.0 | 342.0 | 497.0 | 412.0 | 379.5 | 303.0 | 0.0 | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 11.5 | 11.5 | 5.7 | 5.7 | 5.8 | 5.7 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 3.0 | 3.0 | 3.0 | 3.0 | 2.9 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 125.0 | 200.0 | 260.0 | 555.0 | 390.0 | 405.0 | 345.0 | 500.0 | 415.0 | 390.0 | 365.0 | 90.0 | - | - | - | - | ||||
| 247.9 |
| 234.2 |
| 236.2 |
| 250.5 |
| 321.8 |
| 333.9 |
| 245.7 |
| 331.8 |
| 201.5 |
| 160.7 |
| 174.9 |
| 191.2 |
| 175.0 |
| 185.4 |
| 167.2 |
| 129.7 |
| 135.5 |
| 137.1 |
| 116.9 |
| 133.4 |
| 115.1 |
| 134.3 |
| 112.7 |
| 147.0 |
| 155.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 308.6 | 276.8 | 288.1 | 237.8 | 231.8 | 255.8 | 292.2 | 255.5 | 237.1 | 221.3 | 297.5 | 243.6 | 239.8 | 230.1 | 231.5 | 247.9 | 234.2 | 236.2 | 250.5 | 321.8 | 333.9 | 245.7 | 331.8 | 201.5 | 160.7 | 174.9 | 191.2 | 175.0 | 185.4 | 167.2 | 129.7 | 135.5 | 137.1 | 116.9 | 133.4 | 115.1 | 134.3 | 112.7 | 147.0 | 155.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,445.2 | 1,245.3 | 1,347.3 | 1,324.2 | 1,278.7 | 1,108.6 | 1,200.6 | 1,204.8 | 1,213.2 | 1,087.6 | 1,171.0 | 1,171.6 | 1,149.8 | 1,013.2 | 1,110.6 | 1,103.9 | 1,071.6 | 900.2 | 949.4 | 908.9 | 851.0 | 769.4 | 834.5 | 881.5 | 833.9 | 741.8 | 817.3 | 819.8 | 793.0 | 714.3 | 772.5 | 733.7 | 688.6 | 607.8 | 632.1 | 613.5 | 574.7 | 499.7 | 543.7 | 537.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,692.5 | 1,748.0 | 1,722.8 | 1,726.3 | 1,673.9 | 1,645.0 | 1,559.5 | 1,504.6 | 1,496.3 | 1,522.7 | 1,513.8 | 1,565.4 | 1,651.9 | 1,708.0 | 1,678.1 | 1,665.2 | 1,600.8 | 1,523.6 | 1,401.1 | 1,327.9 | 1,305.3 | 1,337.5 | 1,342.6 | 1,401.5 | 1,345.5 | 1,366.4 | 1,354.7 | 1,345.7 | 1,293.9 | 1,278.7 | 1,194.7 | 1,163.4 | 1,134.9 | 1,092.9 | 1,047.0 | 1,044.3 | 1,007.4 | 993.0 | 966.9 | 985.1 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 161.4 | 181.9 | 178.5 | 158.9 | 173.6 | 183.7 | 191.4 | 165.3 | 136.9 | 171.8 | 150.0 | 141.7 | 120.0 | 165.4 | 172.2 | 129.2 | 127.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,619.8 | 3,472.1 | 3,546.1 | 3,461.7 | 3,358.0 | 3,211.9 | 3,260.5 | 3,146.7 | 3,083.5 | 3,020.9 | 3,147.6 | 3,137.0 | 3,161.5 | 3,124.8 | 3,195.6 | 3,152.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,140.3 | 1,131.6 | 1,112.6 | 1,101.0 | 1,075.8 | 1,056.6 | 1,044.2 | 1,025.8 | 1,013.0 | 1,011.1 | 1,011.7 | 1,010.3 | 1,003.5 | 1,010.0 | 1,008.5 | 1,008.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 312.3 | 309.0 | 315.0 | 308.3 | 289.4 | 279.2 | 280.7 | 275.5 | 278.1 | 270.2 | 274.0 | 263.7 | 243.8 | 243.0 | 249.8 | 254.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 137.4 | 140.2 | 142.6 | 145.2 | 147.7 | 150.3 | 153.0 | 155.5 | 158.1 | 160.7 | 163.3 | 165.8 | 168.2 | 170.8 | 173.5 | 176.1 | 178.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,209.8 | 5,052.9 | 5,116.3 | 5,016.2 | 4,870.9 | 4,698.0 | 4,738.4 | 4,603.5 | 4,532.7 | 4,462.9 | 4,596.6 | 4,576.8 | 4,577.0 | 4,548.6 | 4,627.4 | 4,592.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 363.2 | 316.8 | 344.8 | 319.3 | 341.1 | 287.7 | 301.7 | 292.6 | 276.0 | 264.1 | 275.1 | 262.0 | 266.8 | 255.0 | 277.2 | 291.8 | 289.9 | 233.1 | 256.9 | 236.1 | 215.1 | 207.0 | 210.4 | 194.1 | 212.1 | 192.8 | 215.2 | 203.8 | 183.9 | 193.6 | 186.0 | 172.1 | 148.1 | 147.5 | 147.1 | 141.2 | 129.7 | 108.8 | 117.8 | 158.7 |
| Short Term Debt | 25.0 | 25.0 | 95.0 | 130.0 | 75.0 | 75.0 | 115.0 | 110.0 | 0.0 | 60.0 | 60.0 | 150.0 | 200.0 | 201.8 | 150.3 | 195.0 | 35.0 | 60.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 106.1 | 106.1 | 106.8 | 106.1 | 101.4 | 98.8 | 99.2 | 98.2 | 97.4 | 96.2 | 97.0 | 95.1 | 91.4 | 91.9 | 92.7 | 93.5 | ||||||||||||||||||||||||
| Accrued Expenses | 242.6 | 264.7 | 261.1 | 257.1 | 215.7 | 225.6 | 225.7 | 216.2 | 207.5 | 241.0 | 235.8 | 229.5 | 229.2 | 241.1 | 282.4 | 268.7 | 268.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 824.1 | 715.6 | 832.7 | 820.3 | 785.2 | 687.1 | 741.6 | 717.0 | 637.9 | 661.3 | 667.9 | 736.6 | 863.2 | 789.8 | 802.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 100.0 | 100.0 | 100.0 | 100.0 | 125.0 | 125.0 | 125.0 | 125.0 | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 353.2 | 404.7 | 310.0 | 330.0 | 330.0 | 330.0 | 365.0 | 365.0 | 365.0 | 365.0 | 405.0 | 450.1 | 342.0 | 442.0 | 497.0 | 484.6 | 497.0 | 387.5 | 422.5 | 391.9 | 412.0 | 432.0 | 436.2 | 354.1 | 379.5 | 432.4 | 362.4 |
| Operating Lease Liabilities Non-Current | 214.4 | 210.8 | 215.5 | 209.1 | 194.4 | 186.6 | 187.6 | 183.0 | 186.0 | 178.8 | 181.9 | 173.3 | 156.7 | 155.2 | 161.2 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 65.5 | 67.4 | 62.8 | 70.3 | 69.6 | 68.9 | 75.8 | 74.2 | 73.8 | 73.0 | 79.3 | 84.3 | 84.0 | 83.7 | 92.9 | 89.1 | 89.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 16.4 | 15.5 | 10.8 | 9.1 | 6.4 | 14.1 | 11.0 | 8.7 | 5.8 | 1.0 | 0.9 | 1.8 | 2.5 | 3.5 | 4.8 | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,220.3 | 1,109.3 | 1,221.8 | 1,208.8 | 1,180.6 | 1,081.7 | 1,141.0 | 1,107.9 | 1,103.5 | 1,114.1 | 1,130.0 | 1,196.0 | 1,306.4 | 1,385.4 | 1,466.2 | 1,413.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 11.5 | 11.5 | 11.5 | 11.5 | 5.7 | 11.5 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.8 | 5.8 | 5.8 | 5.8 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,931.9 | 3,867.7 | 3,826.3 | 3,743.3 | 3,665.5 | 3,613.5 | 3,575.5 | 3,500.8 | 3,431.4 | 3,356.9 | 3,507.8 | 3,412.1 | 3,314.0 | 3,218.7 | 3,239.7 | 3,171.6 | 3,063.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (59.2) | (51.1) | (56.2) | (51.6) | (82.7) | (91.5) | (57.1) | (74.5) | (66.7) | (54.8) | (71.5) | (56.9) | (60.5) | (64.8) | (87.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,989.5 | 3,943.6 | 3,894.5 | 3,807.4 | 3,690.3 | 3,616.3 | 3,597.4 | 3,495.6 | 3,429.2 | 3,348.8 | 3,466.6 | 3,380.8 | 3,270.6 | 3,163.2 | 3,161.2 | 3,178.7 | ||||||||||||||||||||||||
| Total Equity | 3,989.5 | 3,943.6 | 3,894.5 | 3,807.4 | 3,690.3 | 3,616.3 | 3,597.4 | 3,495.6 | 3,429.2 | 3,348.8 | 3,466.6 | 3,380.8 | 3,270.6 | 3,163.2 | 3,161.2 | 3,178.7 | 3,142.0 | 3,042.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 125.0 | 125.0 | 195.0 | 230.0 | 200.0 | 200.0 | 240.0 | 235.0 | 200.0 | 260.0 | 260.0 | 350.0 | 400.0 | 555.0 | 555.0 | 505.0 | 365.0 | 390.0 | 365.0 | 405.0 | 405.0 | 405.0 | 405.0 | 405.0 | 455.0 | 345.0 | 445.0 | 500.0 | 489.0 | 500.0 | 390.0 | 425.0 | 405.0 | 415.0 | 440.0 | 445.0 | 365.0 | 390.0 | 445.0 | 430.0 |
| Net debt | (183.6) | (151.8) | (93.1) | (7.8) | (31.8) | (55.8) | (52.2) | (20.5) | (37.1) | 38.7 | (37.5) | 106.4 | 160.2 | 324.9 | 323.5 | 257.1 | 130.8 | 153.8 | ||||||||||||||||||||||
| Working Capital | 2,795.7 | 2,756.5 | 2,713.4 | 2,641.4 | 2,572.8 | 2,524.8 | 2,518.9 | 2,429.7 | 2,445.6 | 2,359.6 | 2,479.7 | 2,400.4 | 2,298.3 | 2,335.0 | 2,393.0 | 2,303.7 | 2,288.5 | |||||||||||||||||||||||
| Book Value | 3,989.5 | 3,943.6 | 3,894.5 | 3,807.4 | 3,690.3 | 3,616.3 | 3,597.4 | 3,495.6 | 3,429.2 | 3,348.8 | 3,466.6 | 3,380.8 | 3,270.6 | 3,163.2 | 3,161.2 | 3,178.7 | 3,142.0 | 3,042.2 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 85.9 |
| 57.2 |
| 19.3 |
| - |
| - |
| 0.9 |
| - |
| - |
| 169.8 |
| 189.3 |
| 86.7 |
| 57.2 |
| 19.3 |
| 270.1 |
| 214.2 |
| 244.9 |
| - |
| - |
| 508.4 |
| 564.2 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 181.9 | 183.7 | 171.8 | 165.4 | 188.1 | 140.3 | 157.4 | 147.0 | 118.1 | 102.5 | 131.6 | 115.7 | 108.0 | 97.4 | 89.8 | 70.5 | 46.0 | 63.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,472.1 | 3,211.9 | 3,020.9 | 3,124.8 | 2,856.6 | 2,499.6 | 2,457.2 | 2,316.2 | 1,935.7 | 1,720.8 | 1,664.8 | 1,583.3 | 1,408.5 | 1,286.7 | 1,236.1 | 1,085.7 | 982.4 | 975.4 | - | - |
| 725.1 |
| 632.3 |
| 571.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,640.5 | 1,529.9 | 1,425.5 | 1,301.4 | 1,178.0 | 1,053.9 | 943.7 | 821.4 | 711.3 | 599.1 | 506.0 | 429.8 | 365.1 | 323.7 | 289.5 | 268.9 | 236.5 | - | - | - |
| Property,Plant & Equipment Net | 1,131.6 | 1,056.6 | 1,011.1 | 1,010.0 | 1,019.2 | 1,030.7 | 1,023.2 | 924.8 | 893.6 | 899.7 | 818.9 | 763.9 | 654.9 | 516.4 | 435.6 | 363.4 | 335.0 | 324.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 5.2 | 6.2 | 0.8 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 309.0 | 279.2 | 270.2 | 243.0 | 242.3 | 243.0 | 243.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 140.2 | 150.3 | 160.7 | 170.8 | 180.9 | 191.4 | 76.3 | 80.5 | 81.2 | 48.4 | 48.8 | 11.9 | 12.5 | 12.7 | 13.2 | 14.0 | 3.8 | 3.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | 974.8 | 948.1 | 867.7 | 775.8 | 667.3 | 529.2 | 448.8 | 377.4 | 338.8 | 327.9 | - | - |
| Total Assets | 5,052.9 | 4,698.0 | 4,462.9 | 4,548.6 | 4,299.0 | 3,964.7 | 3,799.9 | 3,321.5 | 2,910.5 | 2,668.9 | 2,532.5 | 2,359.1 | 2,075.8 | 1,815.8 | 1,684.9 | 1,468.3 | 1,327.4 | 1,304.1 | - | - |
| 60.5 |
| 53.5 |
| 63.9 |
| - |
| - |
| Short Term Debt | 25.0 | 75.0 | 60.0 | 201.8 | 60.0 | 40.0 | 3.0 | 3.0 | 3.0 | 10.5 | 62.1 | 90.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 106.1 | 98.8 | 96.2 | 91.9 | 90.8 | 93.6 | 97.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 264.7 | 225.6 | 241.0 | 241.1 | 298.3 | 272.1 | 251.5 | 240.8 | 194.0 | 156.4 | 185.1 | 174.0 | 148.6 | 126.2 | 112.0 | 96.4 | 66.0 | 83.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 715.6 | 687.1 | 661.3 | 789.8 | 682.2 | 612.7 | 544.7 | 437.4 | 351.0 | 275.7 | 373.2 | 375.4 | 239.8 | 204.2 | 187.8 | 162.2 | 119.5 | 148.0 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 210.8 | 186.6 | 178.8 | 155.2 | 156.0 | 151.5 | 148.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 67.4 | 68.9 | 73.0 | 83.7 | 88.6 | 102.3 | 99.4 | 84.4 | 50.6 | 80.6 | 55.1 | 68.5 | 63.3 | 51.3 | 38.2 | 23.6 | 17.0 | 13.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 15.5 | 14.1 | 1.0 | 3.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,109.3 | 1,081.7 | 1,114.1 | 1,385.4 | 1,256.8 | 1,231.5 | 1,134.3 | 1,018.8 | 813.6 | 735.8 | 731.1 | 443.8 | 303.1 | 255.5 | 226.0 | 185.8 | 136.5 | 161.9 | - | - |
| 1.5 |
| 1.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 1.6 | - | - |
| Retained Earnings | 3,867.7 | 3,613.5 | 3,356.9 | 3,218.7 | 2,970.9 | 2,689.6 | 2,633.9 | 2,341.6 | 2,110.6 | 1,940.1 | 1,842.8 | 1,886.4 | 1,688.8 | 1,477.6 | 1,424.4 | 1,258.2 | 1,175.6 | 1,134.2 | - | - |
| Accumulated Other Comprehensive Income | (51.1) | (91.5) | (54.8) | (64.8) | (30.7) | (21.2) | (38.4) | (44.8) | (25.1) | (47.3) | (46.4) | (7.8) | 11.1 | 18.4 | 14.8 | 18.5 | 13.4 | 5.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,943.6 | 3,616.3 | 3,348.8 | 3,163.2 | 3,042.2 | 2,733.2 | 2,665.6 | 2,302.7 | 2,096.9 | 1,933.1 | 1,801.4 | 1,915.3 | 1,772.7 | 1,560.4 | 1,459.0 | 1,282.5 | 1,190.8 | 1,142.3 | 1,010.2 | 922.1 |
| Total Equity | 3,943.6 | 3,616.3 | 3,348.8 | 3,163.2 | 3,042.2 | 2,733.2 | 2,665.6 | 2,302.7 | 2,096.9 | 1,933.1 | 1,801.4 | 1,915.3 | 1,772.7 | 1,560.4 | 1,459.0 | 1,282.5 | 1,190.8 | 1,142.3 | 1,010.2 | 922.1 |
| - |
| - |
| - |
| - |
| Net debt | (151.8) | (55.8) | 38.7 | 324.9 | 153.8 | 159.3 | 170.1 | 332.8 | 298.1 | 277.3 | 236.0 | (24.4) | - | - | - | - | - | - | - | - |
| Working Capital | 2,756.5 | 2,524.8 | 2,359.6 | 2,335.0 | 2,174.4 | 1,886.9 | 1,912.5 | 1,878.8 | 1,584.7 | 1,445.1 | 1,291.6 | 1,207.9 | 1,168.6 | 1,082.5 | 1,048.3 | 923.5 | 862.9 | 827.4 | - | - |
| Book Value | 3,943.6 | 3,616.3 | 3,348.8 | 3,163.2 | 3,042.2 | 2,733.2 | 2,665.6 | 2,302.7 | 2,096.9 | 1,933.1 | 1,801.4 | 1,915.3 | 1,772.7 | 1,560.4 | 1,459.0 | 1,282.5 | 1,190.8 | 1,142.3 | 1,010.2 | 922.1 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.1 |
| 162.6 |
| 146.7 |
| 124.0 |
| 140.3 |
| 123.2 |
| 121.8 |
| 124.2 |
| 157.4 |
| 137.2 |
| 123.8 |
| 116.9 |
| 147.0 |
| 126.4 |
| 108.1 |
| 99.7 |
| 118.1 |
| 117.7 |
| 100.0 |
| 94.3 |
| 102.5 |
| 120.0 |
| 113.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,034.0 |
| 2,856.6 |
| 2,770.3 |
| 2,705.3 |
| 2,614.2 |
| 2,499.6 |
| 2,646.7 |
| 2,606.3 |
| 2,464.3 |
| 2,457.2 |
| 2,500.8 |
| 2,468.3 |
| 2,389.2 |
| 2,316.2 |
| 2,225.5 |
| 2,140.7 |
| 2,060.3 |
| 1,935.7 |
| 1,930.2 |
| 1,872.9 |
| 1,810.7 |
| 1,720.8 |
| 1,777.7 |
| 1,790.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,008.4 |
| 1,019.2 |
| 1,019.2 |
| 1,015.8 |
| 1,022.0 |
| 1,030.7 |
| 1,023.7 |
| 1,029.7 |
| 1,027.7 |
| 1,023.2 |
| 997.7 |
| 975.1 |
| 943.3 |
| 924.8 |
| 883.8 |
| 880.1 |
| 889.0 |
| 893.6 |
| 889.3 |
| 895.2 |
| 890.7 |
| 899.7 |
| 904.2 |
| 859.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 246.0 |
| 242.3 |
| 249.7 |
| 259.6 |
| 249.6 |
| 243.0 |
| 244.4 |
| 252.8 |
| 242.4 |
| 243.2 |
| 238.4 |
| 234.5 |
| 220.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.9 |
| 183.3 |
| 185.9 |
| 188.6 |
| 191.4 |
| 193.8 |
| 196.4 |
| 200.3 |
| 76.3 |
| 77.3 |
| 78.5 |
| 98.4 |
| 80.5 |
| 84.6 |
| 79.3 |
| 80.3 |
| 81.2 |
| 82.1 |
| 83.3 |
| 85.0 |
| 48.4 |
| 48.6 |
| 48.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,466.7 |
| 4,299.0 |
| 4,222.5 |
| 4,166.6 |
| 4,074.4 |
| 3,964.7 |
| 4,108.6 |
| 4,085.2 |
| 3,934.7 |
| 3,799.9 |
| 3,814.2 |
| 3,756.4 |
| 3,651.8 |
| 3,321.5 |
| 3,193.9 |
| 3,100.1 |
| 3,029.6 |
| 2,910.5 |
| 2,901.6 |
| 2,851.4 |
| 2,786.4 |
| 2,668.9 |
| 2,730.5 |
| 2,699.1 |
| 35.0 |
| 40.0 |
| 40.0 |
| 40.0 |
| 40.0 |
| 0.0 |
| 4.9 |
| 3.0 |
| 3.0 |
| 3.0 |
| 4.4 |
| 3.0 |
| 2.5 |
| 2.5 |
| 13.1 |
| 3.0 |
| 8.0 |
| 8.8 |
| 10.9 |
| 10.5 |
| 12.6 |
| 67.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.3 |
| 90.8 |
| 92.6 |
| 94.8 |
| 93.1 |
| 93.6 |
| 94.4 |
| 96.7 |
| 96.4 |
| 97.4 |
| 95.6 |
| 95.1 |
| 91.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 298.3 |
| 278.0 |
| 277.9 |
| 265.8 |
| 272.1 |
| 258.2 |
| 238.2 |
| 227.5 |
| 251.5 |
| 241.3 |
| 226.0 |
| 232.8 |
| 240.8 |
| 227.6 |
| 204.4 |
| 199.7 |
| 194.0 |
| 198.7 |
| 180.4 |
| 163.5 |
| 156.4 |
| 189.0 |
| 176.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 849.0 |
| 745.5 |
| 682.2 |
| 662.5 |
| 650.2 |
| 661.2 |
| 612.7 |
| 603.0 |
| 631.3 |
| 580.4 |
| 544.7 |
| 555.1 |
| 527.9 |
| 554.6 |
| 437.4 |
| 416.1 |
| 381.0 |
| 403.0 |
| 351.0 |
| 360.4 |
| 342.3 |
| 369.6 |
| 275.7 |
| 331.1 |
| 411.2 |
| 165.5 |
| 159.6 |
| 156.0 |
| 160.7 |
| 167.6 |
| 158.9 |
| 151.5 |
| 152.1 |
| 158.0 |
| 147.7 |
| 148.2 |
| 144.8 |
| 141.1 |
| 130.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.6 |
| 104.6 |
| 103.0 |
| 102.6 |
| 102.3 |
| 102.9 |
| 100.3 |
| 99.9 |
| 99.4 |
| 86.6 |
| 86.7 |
| 85.0 |
| 84.4 |
| 74.7 |
| 70.0 |
| 62.7 |
| 50.6 |
| 82.9 |
| 81.4 |
| 81.0 |
| 80.6 |
| 57.7 |
| 57.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,324.7 |
| 1,256.8 |
| 1,257.8 |
| 1,285.8 |
| 1,287.7 |
| 1,231.5 |
| 1,223.0 |
| 1,302.2 |
| 1,278.1 |
| 1,134.3 |
| 1,228.5 |
| 1,252.7 |
| 1,254.6 |
| 1,018.8 |
| 878.3 |
| 873.5 |
| 857.6 |
| 813.6 |
| 875.3 |
| 859.9 |
| 804.7 |
| 735.8 |
| 821.2 |
| 831.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,970.9 |
| 2,900.8 |
| 2,818.3 |
| 2,739.4 |
| 2,689.6 |
| 2,866.7 |
| 2,788.6 |
| 2,692.9 |
| 2,633.9 |
| 2,581.5 |
| 2,494.2 |
| 2,412.7 |
| 2,341.6 |
| 2,342.0 |
| 2,259.2 |
| 2,178.5 |
| 2,110.6 |
| 2,050.2 |
| 2,023.7 |
| 1,981.7 |
| 1,940.1 |
| 1,912.0 |
| 1,871.8 |
| (54.4) |
| (28.4) |
| (30.7) |
| (29.6) |
| (18.8) |
| (25.6) |
| (21.2) |
| (41.8) |
| (52.9) |
| (63.4) |
| (38.4) |
| (49.0) |
| (39.4) |
| (41.1) |
| (44.8) |
| (36.7) |
| (35.9) |
| (23.1) |
| (25.1) |
| (28.1) |
| (36.3) |
| (44.4) |
| (47.3) |
| (37.1) |
| (34.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,142.0 |
| 3,042.2 |
| 2,964.7 |
| 2,880.8 |
| 2,786.7 |
| 2,733.2 |
| 2,885.6 |
| 2,783.0 |
| 2,656.6 |
| 2,665.6 |
| 2,585.7 |
| 2,503.7 |
| 2,397.2 |
| 2,302.7 |
| 2,315.6 |
| 2,226.6 |
| 2,172.0 |
| 2,096.9 |
| 2,026.3 |
| 1,991.5 |
| 1,981.7 |
| 1,933.1 |
| 1,909.3 |
| 1,868.2 |
| 2,964.7 |
| 2,880.8 |
| 2,786.7 |
| 2,733.2 |
| 2,885.6 |
| 2,783.0 |
| 2,656.6 |
| 2,665.6 |
| 2,585.7 |
| 2,503.7 |
| 2,397.2 |
| 2,302.7 |
| 2,315.6 |
| 2,226.6 |
| 2,172.0 |
| 2,096.9 |
| 2,026.3 |
| 1,991.5 |
| 1,981.7 |
| 1,933.1 |
| 1,909.3 |
| 1,868.2 |
| 114.5 |
| 83.2 |
| 71.1 |
| 159.3 |
| 73.2 |
| 203.5 |
| 294.3 |
| 170.1 |
| 253.8 |
| 325.0 |
| 303.6 |
| 332.8 |
| 260.3 |
| 289.5 |
| 267.9 |
| 298.1 |
| 306.6 |
| 329.9 |
| 230.7 |
| 277.3 |
| 298.0 |
| 274.6 |
| 2,174.4 |
| 2,107.8 |
| 2,055.1 |
| 1,953.0 |
| 1,886.9 |
| 2,043.7 |
| 1,975.0 |
| 1,883.9 |
| 1,912.5 |
| 1,945.7 |
| 1,940.4 |
| 1,834.6 |
| 1,878.8 |
| 1,809.4 |
| 1,759.7 |
| 1,657.3 |
| 1,584.7 |
| 1,569.8 |
| 1,530.6 |
| 1,441.1 |
| 1,445.1 |
| 1,446.6 |
| 1,379.7 |
| 2,964.7 |
| 2,880.8 |
| 2,786.7 |
| 2,733.2 |
| 2,885.6 |
| 2,783.0 |
| 2,656.6 |
| 2,665.6 |
| 2,585.7 |
| 2,503.7 |
| 2,397.2 |
| 2,302.7 |
| 2,315.6 |
| 2,226.6 |
| 2,172.0 |
| 2,096.9 |
| 2,026.3 |
| 1,991.5 |
| 1,981.7 |
| 1,933.1 |
| 1,909.3 |
| 1,868.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |