| (USD in millions, except per-share data and share counts) | FY202525 Dec 2025 | FY202426 Dec 2024 | FY202328 Dec 2023 | FY202229 Dec 2022 | FY202130 Dec 2021 | FY202031 Dec 2020 | FY201926 Dec 2019 | FY201827 Dec 2018 | FY201728 Dec 2017 | FY201629 Dec 2016 | FY201531 Dec 2015 | FY201425 Dec 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | 0.6 | 0.5 | 0.3 | 0.3 |
| Restricted Cash | - | |||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 19 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | Q2 FY 2625 Jun 2026 | Q1 FY 2626 Mar 2026 | Q4 FY 2525 Dec 2025 | Q3 FY 2525 Sep 2025 | Q2 FY 2526 Jun 2025 | Q1 FY 2527 Mar 2025 | Q4 FY 2426 Dec 2024 |
|---|
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 0.6 | 0.5 | 0.3 | 0.3 |
| Receivables | ||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | 67.5 | 54.0 | 34.5 | - | - |
| Current Assets | ||||||||||||
| Inventory | 1,133.1 | 1,132.6 | 1,106.2 | 1,292.3 | 1,008.2 | 654.0 | 581.9 | 471.0 | 428.0 | 293.7 | - | - |
| Prepaid Expenses | 44.2 | 48.9 | 48.7 | 53.3 | 40.8 | 28.3 | 20.4 | 15.9 | 8.2 | 7.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,527.9 | 1,492.4 | 1,316.6 | 1,457.5 | 1,273.3 | 1,040.5 | 701.5 | 559.5 | 503.2 | 336.2 | - | - |
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 2,536.1 | 2,554.3 | 2,252.3 | 1,710.2 | 1,339.8 | 875.0 | 680.6 | 480.0 | 325.7 | 220.7 | - | - |
| Accumulated Depreciation | 680.0 | 767.7 | 622.4 | 452.1 | 410.7 | 295.6 | 224.3 | 151.7 | 104.7 | 70.2 | - | - |
| Property,Plant & Equipment Net | 1,856.1 | 1,786.6 | 1,629.9 | 1,258.1 | 929.1 | 579.4 | 456.3 | 328.4 | 221.0 | 150.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 257.9 | 257.9 | 257.9 | 255.5 | 255.5 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | - | - |
| Intangible Assets | 146.5 | 150.2 | 153.9 | 152.4 | 151.9 | 109.3 | 109.3 | 109.3 | 109.4 | 109.4 | - | - |
| Operating Lease Right Of Use Assets | 1,617.8 | 1,331.2 | 1,282.6 | 1,205.6 | 1,103.8 | 916.3 | 822.3 | - | - | - | - | - |
| Deferred Tax Assets | 19.3 | 17.1 | 14.2 | 11.3 | 9.8 | 0.0 | - | - | - | - | - | - |
| Other Non-Current Assets | 43.8 | 15.0 | 7.3 | 11.0 | 7.3 | 7.6 | 7.5 | 9.5 | 7.0 | 7.6 | - | - |
| Total Non-Current Assets | 3,941.4 | 3,558.1 | 3,345.9 | 2,893.8 | 2,457.4 | 1,840.0 | 1,622.8 | 674.6 | 564.8 | 495.0 | - | - |
| Total Assets | 5,469.4 | 5,050.5 | 4,662.6 | 4,351.2 | 3,730.7 | 2,880.4 | 2,324.3 | 1,234.1 | 1,068.0 | 831.2 | - | - |
| Current Liabilities | ||||||||||||
| Accounts Payable | 683.7 | 794.9 | 679.3 | 590.9 | 661.9 | 417.9 | 368.5 | 313.5 | 258.7 | 158.5 | - | - |
| Short Term Debt | 2.6 | 2.1 | 2.1 | 2.1 | 2.1 | 1.6 | 0.0 | 3.5 | 3.5 | 3.5 | - | - |
| Deferred Revenue Current | 10.7 | 13.2 | 11.3 | 10.1 | 14.5 | 10.1 | 6.7 | 5.2 | 22.5 | 14.5 | - | - |
| Operating Lease Liabilities Current | 155.7 | 138.6 | 126.4 | 105.7 | 104.6 | 94.5 | 74.6 | - | - | - | - | - |
| Accrued Expenses | 298.7 | 295.4 | 332.9 | 298.0 | 248.9 | 162.3 | 102.8 | 82.0 | 74.5 | 61.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,151.4 | 1,244.2 | 1,152.0 | 1,006.8 | 1,032.0 | 698.8 | 552.5 | 404.3 | 359.3 | 243.7 | - | - |
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 193.6 | 194.5 | 194.9 | 405.6 | 195.8 | 207.2 | 142.6 | 141.8 | 144.6 | 337.2 | - | - |
| Operating Lease Liabilities Non-Current | 1,639.6 | 1,351.3 | 1,301.8 | 1,227.5 | 1,121.0 | 941.1 | 844.3 | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 49.5 | 67.8 | 67.2 | 41.5 | 41.0 | 28.0 | 18.4 | 26.8 | 27.2 | 28.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 26.5 | 22.5 | 15.7 | 12.7 | 17.8 | 7.9 | 2.2 | 2.6 | 0.7 | 0.6 | - | - |
| Total Non-Current Liabilities | 1,909.1 | 1,636.1 | 1,579.5 | 1,687.3 | 1,375.5 | 1,184.2 | 1,007.4 | 245.5 | 265.8 | 453.2 | - | - |
| Total Liabilities | 3,060.5 | 2,880.3 | 2,731.6 | 2,694.1 | 2,407.5 | 1,883.0 | 1,560.0 | 649.8 | 625.1 | 696.9 | - | - |
| Common Equity | ||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,830.9 | 1,622.3 | 1,416.4 | 1,170.4 | 872.2 | 589.0 | 394.0 | 243.6 | 119.6 | 16.8 | - | - |
| Accumulated Other Comprehensive Income | 0.0 | (0.0) | 1.4 | 4.3 | 0.5 | 0.2 | (0.2) | 0.2 | (0.2) | 0.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,408.8 | 2,170.2 | 1,931.0 | 1,657.2 | 1,323.2 | 997.4 | 764.3 | 584.3 | 442.9 | 134.3 | 312.4 | 282.2 |
| Total Equity | 2,408.8 | 2,170.2 | 1,931.0 | 1,657.2 | 1,323.2 | 997.4 | 764.3 | 584.3 | 442.9 | 134.3 | 312.4 | 282.2 |
| Supplementary Data | ||||||||||||
| Total Debt | 196.2 | 196.6 | 197.0 | 407.7 | 197.9 | 208.8 | 142.6 | 145.3 | 148.1 | 340.7 | - | - |
| Net debt | - | - | - | - | - | - | - | - | 147.5 | 340.3 | - | - |
| Working Capital | 376.5 | 248.2 | 164.6 | 450.7 | 241.3 | 341.6 | 148.9 | 155.2 | 143.9 | 92.5 | - | - |
| Book Value | 2,408.8 | 2,170.2 | 1,931.0 | 1,657.2 | 1,323.2 | 997.4 | 764.3 | 584.3 | 442.9 | 134.3 | 312.4 | 282.2 |
| Tangible Book Value | 2,004.4 | 1,762.0 | 1,519.2 | 1,249.4 | 915.8 | 660.7 | 427.6 | 247.5 | 106.1 | (202.6) | - | - |
| Q3 FY 2426 Sep 2024 |
|---|
| Q2 FY 2427 Jun 2024 |
|---|
| Q1 FY 2428 Mar 2024 |
|---|
| Q4 FY 2328 Dec 2023 |
|---|
| Q3 FY 2328 Sep 2023 |
|---|
| Q2 FY 2329 Jun 2023 |
|---|
| Q1 FY 2330 Mar 2023 |
|---|
| Q4 FY 2229 Dec 2022 |
|---|
| Q3 FY 2229 Sep 2022 |
|---|
| Q2 FY 2230 Jun 2022 |
|---|
| Q1 FY 2231 Mar 2022 |
|---|
| Q4 FY 2130 Dec 2021 |
|---|
| Q3 FY 2130 Sep 2021 |
|---|
| Q2 FY 211 Jul 2021 |
|---|
| Q1 FY 211 Apr 2021 |
|---|
| Q4 FY 2031 Dec 2020 |
|---|
| Q3 FY 2024 Sep 2020 |
|---|
| Q2 FY 2025 Jun 2020 |
|---|
| Q1 FY 2026 Mar 2020 |
|---|
| Q4 FY 1926 Dec 2019 |
|---|
| Q3 FY 1926 Sep 2019 |
|---|
| Q2 FY 1927 Jun 2019 |
|---|
| Q1 FY 1928 Mar 2019 |
|---|
| Q4 FY 1827 Dec 2018 |
|---|
| Q3 FY 1827 Sep 2018 |
|---|
| Q2 FY 1828 Jun 2018 |
|---|
| Q1 FY 1829 Mar 2018 |
|---|
| Q4 FY 1728 Dec 2017 |
|---|
| Q3 FY 1728 Sep 2017 |
|---|
| Q2 FY 1729 Jun 2017 |
|---|
| Q1 FY 1730 Mar 2017 |
|---|
| Q4 FY 1629 Dec 2016 |
|---|
| Q3 FY 1629 Sep 2016 |
|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.6 | 0.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,141.5 | 1,149.0 | 1,133.1 | 1,164.2 | 1,211.4 | 1,189.3 | 1,132.6 | 1,046.0 | 1,037.3 | 1,032.1 | 1,106.2 | 1,105.5 | 1,172.5 | 1,181.1 | 1,292.3 | 1,320.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 783.1 | 735.4 | 683.7 | 724.6 | 777.1 | 814.4 | 794.9 | 737.8 | 698.7 | 641.2 | 679.3 | 706.3 | 664.7 | 572.5 | 590.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 193.8 | 196.1 | 193.6 | 194.2 | 194.3 | 194.4 | 194.5 | 194.6 | 194.7 | 194.8 | 194.9 | 195.0 | 230.1 | 301.7 | 405.6 | |||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 195.3 | 392.2 | 196.2 | 196.3 | 196.4 | 196.5 | 196.6 | 196.7 | 196.8 | 196.9 | 197.0 | 197.1 | 232.2 | 303.9 | 407.7 | 374.0 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 30 July 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.3 |
| 35.6 |
| 66.1 |
| 67.5 |
| 55.7 |
| 41.3 |
| 38.3 |
| 54.0 |
| 48.6 |
| 38.5 |
| 33.4 |
| 34.5 |
| - |
| 1,344.1 |
| 1,149.5 |
| 1,008.2 |
| 833.1 |
| 683.8 |
| 607.6 |
| 654.0 |
| 598.5 |
| 594.3 |
| 588.9 |
| 581.9 |
| 484.0 |
| 446.4 |
| 437.5 |
| 471.0 |
| 403.8 |
| 432.4 |
| 426.7 |
| 428.0 |
| 395.6 |
| 367.5 |
| 316.5 |
| 293.7 |
| - |
| Prepaid Expenses | 54.1 | 49.7 | 44.2 | 55.9 | 52.0 | 49.7 | 48.9 | 54.4 | 53.4 | 49.7 | 48.7 | 55.1 | 56.6 | 54.3 | 53.3 | 56.5 | 49.3 | 43.4 | 40.8 | 49.5 | 42.7 | 40.2 | 28.3 | 23.4 | 19.2 | 21.6 | 20.4 | 21.1 | 27.7 | 23.3 | 15.9 | 16.6 | 12.1 | 11.1 | 8.2 | 7.5 | 7.6 | 9.5 | 7.5 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,731.1 | 1,605.0 | 1,527.9 | 1,594.2 | 1,553.2 | 1,531.5 | 1,492.4 | 1,388.9 | 1,342.2 | 1,256.1 | 1,316.6 | 1,336.1 | 1,335.5 | 1,328.5 | 1,457.5 | 1,497.1 | 1,511.3 | 1,322.5 | 1,273.3 | 1,294.2 | 1,165.4 | 1,061.9 | 1,040.5 | 974.0 | 830.0 | 951.0 | 701.5 | 643.7 | 564.0 | 527.4 | 559.5 | 486.8 | 502.3 | 486.4 | 503.2 | 456.3 | 416.1 | 359.9 | 336.2 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 1,867.5 | 1,867.1 | 1,856.1 | 1,853.2 | 1,820.2 | 1,797.4 | 1,786.6 | 1,764.0 | 1,700.8 | 1,651.4 | 1,629.9 | 1,562.6 | 1,443.5 | 1,345.0 | 1,258.1 | 1,164.1 | 1,085.8 | 1,007.9 | 929.1 | 836.3 | 727.1 | 611.3 | 579.4 | 506.8 | 481.8 | 473.1 | 456.3 | 425.5 | 382.6 | 338.9 | 328.4 | 300.3 | 271.5 | 245.4 | 221.0 | 200.4 | 183.6 | 163.8 | 150.5 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 257.9 | 257.9 | 257.9 | 257.9 | 257.9 | 257.9 | 257.9 | 257.9 | 257.9 | 257.9 | 257.9 | 257.9 | 258.9 | 255.5 | 255.5 | 255.5 | 255.5 | 255.5 | 255.5 | 255.5 | 255.5 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | - |
| Intangible Assets | 144.7 | 145.6 | 146.5 | 147.5 | 148.4 | 149.3 | 150.2 | 151.1 | 152.0 | 153.0 | 153.9 | 154.8 | 155.7 | 151.6 | 152.4 | 150.9 | 151.6 | 151.8 | 151.9 | 152.7 | 153.4 | 109.3 | 109.3 | 109.3 | 109.3 | 109.3 | 109.3 | 109.3 | 109.3 | 109.3 | 109.3 | 109.3 | 109.3 | 109.4 | 109.4 | 109.4 | 109.4 | 109.4 | 109.4 | - |
| Operating Lease Right Of Use Assets | 1,636.3 | 1,631.0 | 1,617.8 | 1,614.3 | 1,587.6 | 1,595.3 | 1,331.2 | 1,346.7 | 1,342.3 | 1,317.7 | 1,282.6 | 1,306.5 | 1,257.7 | 1,231.5 | 1,205.6 | 1,157.3 | 1,177.7 | 1,136.5 | 1,103.8 | 1,082.0 | 1,055.2 | 947.5 | 916.3 | 890.1 | 873.1 | 865.5 | 822.3 | 743.5 | 720.0 | 659.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 21.4 | 20.7 | 19.3 | 18.4 | 18.7 | 17.3 | 17.1 | 16.6 | 15.2 | 15.4 | 14.2 | 12.4 | 15.7 | 14.1 | 11.3 | 8.0 | 8.1 | 9.0 | 9.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 52.0 | 49.0 | 43.8 | 35.3 | 25.3 | 19.6 | 15.0 | 7.0 | 7.5 | 7.2 | 7.3 | 7.7 | 8.5 | 9.1 | 11.0 | 11.8 | 9.5 | 10.2 | 7.3 | 7.4 | 7.6 | 7.4 | 7.6 | 6.8 | 7.1 | 7.6 | 7.5 | 7.4 | 7.7 | 11.2 | 9.5 | 8.0 | 7.8 | 7.3 | 7.0 | 7.4 | 7.7 | 7.8 | 7.6 | - |
| Total Non-Current Assets | 3,979.9 | 3,971.3 | 3,941.4 | 3,926.6 | 3,858.1 | 3,836.8 | 3,558.1 | 3,543.4 | 3,475.9 | 3,402.6 | 3,345.9 | 3,302.0 | 3,139.9 | 3,006.7 | 2,893.8 | 2,747.6 | 2,688.1 | 2,570.9 | 2,457.4 | 2,333.9 | 2,198.9 | 1,902.8 | 1,840.0 | 1,740.4 | 1,698.7 | 1,682.9 | 1,622.8 | 1,513.2 | 1,447.1 | 1,346.0 | 674.6 | 645.1 | 616.1 | 589.5 | 564.8 | 544.6 | 528.1 | 508.5 | 495.0 | - |
| Total Assets | 5,711.0 | 5,576.3 | 5,469.4 | 5,520.8 | 5,411.2 | 5,368.3 | 5,050.5 | 4,932.2 | 4,818.1 | 4,658.7 | 4,662.6 | 4,638.1 | 4,475.5 | 4,335.2 | 4,351.2 | 4,244.7 | 4,199.4 | 3,893.4 | 3,730.7 | 3,628.1 | 3,364.3 | 2,964.7 | 2,880.4 | 2,714.4 | 2,528.7 | 2,633.9 | 2,324.3 | 2,156.9 | 2,011.1 | 1,873.4 | 1,234.1 | 1,131.9 | 1,118.4 | 1,075.9 | 1,068.0 | 1,000.9 | 944.2 | 868.4 | 831.2 | - |
| 642.1 |
| 770.2 |
| 688.5 |
| 661.9 |
| 634.3 |
| 529.2 |
| 402.1 |
| 417.9 |
| 362.5 |
| 326.0 |
| 319.8 |
| 368.5 |
| 318.4 |
| 272.7 |
| 229.5 |
| 313.5 |
| 237.8 |
| 265.0 |
| 255.0 |
| 258.7 |
| 249.2 |
| 243.6 |
| 205.9 |
| 158.5 |
| - |
| Short Term Debt | 1.5 | 196.1 | 2.6 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 1.6 | 1.6 | 2.1 | 1.6 | 2.1 | 2.1 | 1.6 | 2.7 | 2.6 | 1.8 | 0.0 | 0.0 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | - |
| Deferred Revenue Current | 13.4 | 18.6 | 10.7 | 13.0 | 14.1 | 14.6 | 13.2 | 12.5 | 13.3 | 14.2 | 11.3 | 13.4 | 14.4 | 14.4 | 10.1 | 15.9 | 20.2 | 22.0 | 14.5 | 21.2 | 23.1 | 15.7 | 10.1 | 10.9 | 8.4 | 7.2 | 6.7 | 8.8 | 7.0 | 6.6 | 5.2 | 5.0 | 4.7 | 3.7 | 22.5 | 25.6 | 21.5 | 20.9 | 14.5 | - |
| Operating Lease Liabilities Current | 163.2 | 160.5 | 155.7 | 150.6 | 148.9 | 145.1 | 138.6 | 134.6 | 132.8 | 129.2 | 126.4 | 125.3 | 119.0 | 113.8 | 105.7 | 107.3 | 113.0 | 109.7 | 104.6 | 98.2 | 86.1 | 79.0 | 94.5 | 92.8 | 90.5 | 67.6 | 74.6 | 53.1 | 44.5 | 73.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 337.1 | 284.4 | 298.7 | 364.9 | 295.6 | 277.3 | 295.4 | 306.0 | 302.3 | 287.0 | 332.9 | 327.2 | 316.1 | 285.6 | 298.0 | 294.0 | 292.3 | 254.8 | 248.9 | 255.1 | 212.5 | 160.4 | 162.3 | 150.1 | 106.2 | 100.4 | 102.8 | 112.1 | 97.0 | 76.4 | 82.0 | 77.8 | 62.2 | 68.8 | 74.5 | 65.9 | 53.8 | 56.4 | 61.5 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,298.3 | 1,395.1 | 1,151.4 | 1,255.2 | 1,237.8 | 1,253.5 | 1,244.2 | 1,193.0 | 1,149.2 | 1,073.6 | 1,152.0 | 1,174.4 | 1,116.2 | 1,006.5 | 1,006.8 | 1,061.4 | 1,197.3 | 1,093.3 | 1,032.0 | 1,012.0 | 860.2 | 673.0 | 698.8 | 618.9 | 533.7 | 506.5 | 552.5 | 492.4 | 424.6 | 398.3 | 404.3 | 324.2 | 335.3 | 331.1 | 359.3 | 344.2 | 322.4 | 293.2 | 243.7 | - |
| 371.9 |
| 264.2 |
| 195.7 |
| 195.8 |
| 195.9 |
| 195.4 |
| 195.5 |
| 207.2 |
| 206.8 |
| 207.0 |
| 413.3 |
| 142.6 |
| 143.3 |
| 144.0 |
| 141.2 |
| 141.8 |
| 142.5 |
| 143.2 |
| 143.0 |
| 144.6 |
| 145.8 |
| 146.5 |
| 336.7 |
| 337.2 |
| - |
| Operating Lease Liabilities Non-Current | 1,654.3 | 1,650.0 | 1,639.6 | 1,638.5 | 1,606.5 | 1,611.9 | 1,351.3 | 1,368.5 | 1,362.1 | 1,337.8 | 1,301.8 | 1,325.2 | 1,276.9 | 1,251.6 | 1,227.5 | 1,177.4 | 1,191.2 | 1,152.0 | 1,121.0 | 1,106.8 | 1,077.5 | 975.2 | 941.1 | 914.7 | 896.6 | 889.0 | 844.3 | 775.8 | 747.6 | 683.7 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 41.1 | 47.3 | 49.5 | 45.2 | 53.9 | 62.8 | 67.8 | 53.4 | 54.0 | 60.5 | 67.2 | 46.9 | 32.1 | 36.8 | 41.5 | 42.6 | 42.9 | 40.8 | 41.0 | 33.6 | 34.5 | 32.4 | 28.0 | 40.6 | 38.9 | 13.6 | 18.4 | 20.0 | 25.2 | 25.7 | 26.8 | 30.5 | 30.7 | 29.9 | 27.2 | 37.3 | 35.4 | 33.5 | 28.3 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 27.6 | 27.2 | 26.5 | 25.5 | 24.4 | 23.9 | 22.5 | 11.6 | 11.4 | 11.2 | 15.7 | 11.0 | 10.3 | 10.1 | 12.7 | 8.8 | 9.5 | 9.2 | 17.8 | 14.9 | 17.1 | 7.8 | 7.9 | 1.9 | 2.0 | 2.1 | 2.2 | 2.3 | 2.4 | 2.5 | 2.6 | 2.7 | 2.6 | 3.2 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | - |
| Total Non-Current Liabilities | 1,916.8 | 1,724.5 | 1,909.1 | 1,903.4 | 1,879.1 | 1,893.0 | 1,636.1 | 1,628.2 | 1,622.3 | 1,604.2 | 1,579.5 | 1,578.2 | 1,549.5 | 1,600.2 | 1,687.3 | 1,600.6 | 1,507.8 | 1,397.7 | 1,375.5 | 1,351.2 | 1,324.5 | 1,211.0 | 1,184.2 | 1,164.0 | 1,144.5 | 1,318.1 | 1,007.4 | 941.4 | 915.6 | 855.0 | 245.5 | 244.0 | 248.4 | 257.2 | 265.8 | 268.5 | 260.6 | 429.0 | 453.2 | - |
| Total Liabilities | 3,215.1 | 3,119.6 | 3,060.5 | 3,158.6 | 3,116.9 | 3,146.5 | 2,880.3 | 2,821.2 | 2,771.5 | 2,677.9 | 2,731.6 | 2,752.6 | 2,665.7 | 2,606.8 | 2,694.1 | 2,662.0 | 2,705.1 | 2,491.0 | 2,407.5 | 2,363.2 | 2,184.7 | 1,884.0 | 1,883.0 | 1,782.9 | 1,678.2 | 1,824.6 | 1,560.0 | 1,433.8 | 1,340.2 | 1,253.4 | 649.8 | 568.2 | 583.7 | 588.3 | 625.1 | 612.8 | 583.1 | 722.2 | 696.9 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,900.4 | 1,870.6 | 1,830.9 | 1,791.6 | 1,734.3 | 1,671.2 | 1,622.3 | 1,574.8 | 1,523.1 | 1,466.4 | 1,416.4 | 1,379.3 | 1,313.4 | 1,241.9 | 1,170.4 | 1,101.2 | 1,025.0 | 943.2 | 872.2 | 822.4 | 747.7 | 664.8 | 589.0 | 531.9 | 463.1 | 431.1 | 394.0 | 358.7 | 317.7 | 274.1 | 243.6 | 225.7 | 199.1 | 159.2 | 119.6 | 71.6 | 48.3 | 27.9 | 16.8 | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | (0.1) | (0.0) | (0.1) | 0.1 | 0.5 | 1.4 | 2.5 | 3.4 | 3.5 | 4.3 | 4.4 | 2.9 | 2.1 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | (0.0) | (0.1) | (0.2) | (0.4) | (0.4) | (0.1) | 0.2 | 0.6 | 0.5 | 0.2 | (0.2) | (0.7) | (0.6) | (0.1) | 0.2 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,495.9 | 2,456.7 | 2,408.8 | 2,362.2 | 2,294.3 | 2,221.8 | 2,170.2 | 2,111.1 | 2,046.6 | 1,980.8 | 1,931.0 | 1,885.5 | 1,809.8 | 1,728.4 | 1,657.2 | 1,582.6 | 1,494.3 | 1,402.4 | 1,323.2 | 1,264.9 | 1,179.6 | 1,080.7 | 997.4 | 931.5 | 850.5 | 809.3 | 764.3 | 723.0 | 670.9 | 620.0 | 584.3 | 563.7 | 534.7 | 487.6 | 442.9 | 388.2 | 361.1 | 146.1 | 134.3 | - |
| Total Equity | 2,495.9 | 2,456.7 | 2,408.8 | 2,362.2 | 2,294.3 | 2,221.8 | 2,170.2 | 2,111.1 | 2,046.6 | 1,980.8 | 1,931.0 | 1,885.5 | 1,809.8 | 1,728.4 | 1,657.2 | 1,582.6 | 1,494.3 | 1,402.4 | 1,323.2 | 1,264.9 | 1,179.6 | 1,080.7 | 997.4 | 931.5 | 850.5 | 809.3 | 764.3 | 723.0 | 670.9 | 620.0 | 584.3 | 563.7 | 534.7 | 487.6 | 442.9 | 388.2 | 361.1 | 146.1 | 134.3 | - |
| 265.7 |
| 197.2 |
| 197.9 |
| 197.4 |
| 197.5 |
| 197.6 |
| 208.8 |
| 209.5 |
| 209.5 |
| 415.1 |
| 142.6 |
| 143.3 |
| 147.5 |
| 144.7 |
| 145.3 |
| 146.0 |
| 146.7 |
| 146.5 |
| 148.1 |
| 149.3 |
| 150.0 |
| 340.2 |
| 340.7 |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 145.9 | 147.5 | 148.8 | 149.6 | 339.8 | 340.2 | - |
| Working Capital | 432.8 | 209.9 | 376.5 | 339.0 | 315.4 | 278.0 | 248.2 | 195.8 | 193.0 | 182.4 | 164.6 | 161.7 | 219.4 | 321.9 | 450.7 | 435.7 | 314.0 | 229.2 | 241.3 | 282.2 | 305.2 | 388.9 | 341.6 | 355.1 | 296.3 | 444.5 | 148.9 | 151.3 | 139.4 | 129.0 | 155.2 | 162.6 | 167.0 | 155.3 | 143.9 | 112.1 | 93.7 | 66.7 | 92.5 | - |
| Book Value | 2,495.9 | 2,456.7 | 2,408.8 | 2,362.2 | 2,294.3 | 2,221.8 | 2,170.2 | 2,111.1 | 2,046.6 | 1,980.8 | 1,931.0 | 1,885.5 | 1,809.8 | 1,728.4 | 1,657.2 | 1,582.6 | 1,494.3 | 1,402.4 | 1,323.2 | 1,264.9 | 1,179.6 | 1,080.7 | 997.4 | 931.5 | 850.5 | 809.3 | 764.3 | 723.0 | 670.9 | 620.0 | 584.3 | 563.7 | 534.7 | 487.6 | 442.9 | 388.2 | 361.1 | 146.1 | 134.3 | - |
| Tangible Book Value | 2,093.2 | 2,053.2 | 2,004.4 | 1,956.8 | 1,888.0 | 1,814.5 | 1,762.0 | 1,702.0 | 1,636.6 | 1,569.9 | 1,519.2 | 1,472.8 | 1,395.2 | 1,321.4 | 1,249.4 | 1,176.3 | 1,087.2 | 995.1 | 915.8 | 856.8 | 770.7 | 744.0 | 660.7 | 594.8 | 513.8 | 472.6 | 427.6 | 386.3 | 334.1 | 283.2 | 247.5 | 226.9 | 197.9 | 150.8 | 106.1 | 51.4 | 24.3 | (190.7) | (202.6) | - |