| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 482.5 | 329.1 | 336.1 | 440.5 | 286.2 | 258.6 | 182.0 | 189.0 | 375.0 | 437.6 | 343.5 | 653.9 | 740.7 | 645.0 | 569.6 | 520.7 | 258.5 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 15.4 | 15.9 | 12.6 | 14.3 | 9.4 | 9.3 | 14.2 | 9.2 | 14.5 | 11.2 | 12.2 | 7.8 | 10.1 | 8.8 | 12.8 | 8.8 | 2.6 | ||
| Cash And Short Term Investments | 497.9 | 345.0 | 348.7 | 454.8 | 295.6 | 267.9 | 196.2 | 198.2 | 389.5 | 448.8 | 355.7 | 661.7 | 750.8 | 653.8 | 582.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 856.9 | 756.0 | 785.4 | 741.6 | 675.3 | 553.3 | 683.0 | 725.4 | 540.3 | 530.0 | 466.6 | 469.8 | 440.9 | 405.2 | 394.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,083.8 | 1,010.4 | 832.9 | 740.7 | 662.1 | 526.7 | 633.0 | 651.0 | 634.7 | 532.4 | 540.0 | 441.8 | 385.7 | 341.7 | 318.3 | 298.4 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,676.9 | 1,529.9 | 1,408.7 | 1,246.6 | 1,153.9 | 1,107.4 | 1,254.3 | 1,229.2 | 1,161.8 | 1,133.4 | 1,101.1 | 1,057.4 | 1,004.9 | 972.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 570.5 | 541.7 | 563.5 | 529.9 | 532.8 | 339.2 | 347.7 | 393.7 | 326.5 | 291.6 | 289.5 | 244.0 | 225.9 | 213.1 | 215.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,036.3 | 1,442.7 | 2,023.2 | 1,437.9 | 1,435.5 | 1,436.9 | 1,506.0 | 1,737.1 | 987.1 | 990.5 | 595.9 | 594.9 | 597.2 | 596.7 | 596.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,325.4 | 1,568.1 | 2,038.2 | 1,442.6 | 1,445.2 | 1,590.0 | 1,540.4 | 1,762.1 | 1,055.2 | 993.7 | 644.1 | 596.3 | 597.5 | 596.7 | 599.2 | 597.7 | |||
| (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 | 501.6 | 482.5 | 666.8 | 382.6 | 346.9 | 329.1 | 435.7 | 397.2 | 388.2 | 336.1 | 572.8 | 492.6 | 429.8 | 440.5 | 366.9 | |||||||||||||||||||||||||
| 178.2 |
| 77.5 |
| - |
| - |
| - |
| 529.5 |
| 261.1 |
| 178.2 |
| 77.5 |
| 341.8 |
| 310.1 |
| - |
| - |
| 263.5 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 155.4 | 146.5 | 129.7 | 84.3 | 66.8 | 71.8 | 62.0 | 69.1 | 39.6 | 40.1 | 25.5 | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,594.0 | 2,257.9 | 2,167.2 | 2,021.4 | 1,879.3 | 1,587.6 | 1,574.2 | 1,643.7 | 1,604.1 | 1,551.3 | 1,387.8 | 1,629.4 | 1,632.4 | 1,456.2 | 1,353.5 | 1,226.1 | 911.3 | - | - |
| 937.5 |
| 906.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 835.7 | 803.3 | 756.1 | 718.6 | 694.4 | 668.7 | 749.1 | 727.1 | 703.5 | 693.6 | 681.4 | 656.2 | 627.8 | 607.7 | 577.9 | (548.4) | - | - | - |
| Property,Plant & Equipment Net | 841.2 | 726.6 | 652.6 | 528.0 | 459.5 | 438.7 | 505.2 | 502.1 | 458.3 | 439.8 | 419.7 | 401.2 | 377.1 | 364.7 | 359.6 | 358.3 | 368.8 | - | - |
| Long Term Investments | 98.4 | 84.9 | 75.8 | 65.9 | 69.1 | 71.1 | 55.7 | 56.3 | 57.7 | 56.4 | 49.5 | 44.1 | 35.8 | 36.7 | 42.0 | 30.2 | 25.5 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,060.8 | 2,500.8 | 2,533.4 | 1,970.5 | 1,871.3 | 1,873.1 | 1,761.6 | 1,784.4 | 1,089.0 | 991.0 | 928.5 | 874.7 | 800.4 | 755.5 | 727.3 | 724.0 | 724.2 | - | - |
| Intangible Assets | 1,394.3 | 1,080.0 | 1,196.0 | 669.9 | 681.5 | 770.6 | 781.5 | 819.5 | 460.4 | 431.5 | 372.2 | 322.8 | 286.6 | 288.1 | 269.5 | 273.5 | - | - | - |
| Operating Lease Right Of Use Assets | 155.5 | 146.2 | 147.1 | 108.0 | 81.3 | 99.1 | 96.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 25.8 | 7.5 | 7.2 | 5.5 | 5.2 | 5.1 | 6.2 | 6.4 | - | 10.5 | 6.2 | 1.1 | 1.0 | 1.7 | 40.6 | 34.2 | - | - | - |
| Other Non-Current Assets | 240.1 | 197.5 | 197.1 | 146.9 | 143.7 | 159.9 | 174.6 | 66.1 | 51.1 | 55.0 | 51.0 | 47.9 | 54.9 | 45.8 | 94.6 | 93.7 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,228.8 | 6,847.7 | 7,081.1 | 5,402.6 | 5,281.5 | 5,085.1 | 4,903.0 | 4,872.1 | 3,720.6 | 3,525.0 | 3,208.7 | 3,320.1 | 3,184.0 | 2,947.0 | 2,846.5 | 2,705.8 | 2,402.8 | - | - |
| 160.8 |
| 130.8 |
| - |
| - |
| Short Term Debt | 289.1 | 125.4 | 15.0 | 4.7 | 9.7 | 153.1 | 34.4 | 25.0 | 68.1 | 3.2 | 48.2 | 1.4 | 0.3 | 0.0 | 2.9 | 1.8 | 0.0 | - | - |
| Deferred Revenue Current | 161.3 | 134.6 | 111.5 | 45.8 | - | - | 31.0 | 27.7 | 10.2 | 11.8 | 15.0 | 18.2 | 15.8 | 16.4 | 18.1 | 34.9 | - | - | - |
| Operating Lease Liabilities Current | 40.7 | 34.2 | 30.6 | 30.5 | 27.1 | 30.6 | 29.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 450.7 | 372.4 | 365.2 | 334.1 | 263.4 | 224.6 | 262.2 | 226.6 | 174.9 | 156.2 | 139.7 | 130.0 | 124.3 | 119.3 | 133.7 | 141.6 | 154.7 | - | - |
| Other Current Liabilities | 112.0 | 89.8 | 110.9 | 130.5 | 94.1 | 80.4 | 103.6 | 94.3 | 82.0 | 94.8 | 81.9 | 65.5 | 57.6 | 54.1 | 59.7 | 60.3 | - | - | - |
| Total Current Liabilities | 1,508.7 | 1,274.2 | 1,323.4 | 1,088.5 | 1,065.2 | 948.2 | 844.9 | 839.3 | 706.1 | 589.6 | 603.1 | 499.2 | 467.0 | 447.4 | 492.1 | 445.0 | 418.5 | - | - |
| 595.9 |
| 497.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 121.2 | 117.3 | 118.8 | 84.9 | 58.3 | 71.9 | 71.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 174.6 | 148.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 420.1 | 277.1 | 240.3 | 113.8 | 114.7 | 126.8 | 126.8 | 120.0 | - | - | - | - | - | 16.9 | 16.0 | 21.2 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 825.9 | 720.2 | 660.6 | 505.6 | 521.3 | 596.8 | 115.0 | 116.9 | 118.0 | 68.2 | 49.6 | 54.4 | 37.0 | 36.0 | 48.0 | 44.9 | 185.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,370.9 | 3,437.1 | 4,024.7 | 3,032.0 | 3,040.8 | 2,999.7 | 2,942.5 | 3,073.2 | 2,072.7 | 1,921.8 | 1,459.7 | 1,384.4 | 1,272.4 | 1,279.1 | 1,373.0 | 1,242.3 | 1,100.8 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,155.7 | 3,779.5 | 3,182.7 | 2,705.5 | 2,560.0 | 2,393.7 | 2,279.4 | 2,064.4 | 1,892.4 | 1,879.3 | 1,886.1 | 1,944.1 | 1,740.2 | 1,715.7 | 1,515.8 | 1,338.6 | 1,208.0 | - | - |
| Accumulated Other Comprehensive Income | (314.8) | (386.5) | (312.4) | (345.2) | (330.8) | (329.2) | (332.9) | (285.7) | (269.8) | (302.5) | (224.2) | (164.3) | (71.0) | (119.1) | (150.4) | (81.3) | (68.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 10.0 | 14.4 | 12.3 | 9.7 | 10.9 | 15.4 | 13.4 | 18.3 | 13.7 | 10.4 | 8.4 | 8.6 | 8.4 | 6.7 | 5.7 | 4.3 | 3.8 | - | - |
| Total Stockholders Equity | 3,847.9 | 3,396.2 | 2,877.0 | 2,360.9 | 2,229.8 | 2,070.0 | 1,947.1 | 1,780.6 | 1,634.2 | 1,592.8 | 1,740.6 | 1,927.1 | 1,906.4 | 1,661.2 | 1,467.8 | 1,459.2 | 1,298.2 | - | - |
| Total Equity | 3,857.9 | 3,410.6 | 2,889.3 | 2,370.6 | 2,240.7 | 2,085.4 | 1,960.5 | 1,798.9 | 1,647.9 | 1,603.2 | 1,749.0 | 1,935.7 | 1,914.8 | 1,667.9 | 1,473.5 | 1,463.5 | 1,302.0 | - | - |
| 497.2 |
| - |
| - |
| Net debt | 1,827.5 | 1,223.1 | 1,689.5 | 987.8 | 1,149.6 | 1,322.1 | 1,344.2 | 1,563.9 | 665.7 | 544.9 | 288.4 | (65.4) | (153.3) | (57.1) | 16.8 | 68.2 | 236.1 | - | - |
| Working Capital | 1,085.3 | 983.7 | 843.8 | 932.9 | 814.1 | 639.4 | 729.3 | 804.4 | 898.0 | 961.7 | 784.7 | 1,130.2 | 1,165.4 | 1,008.8 | 861.4 | 781.1 | 492.8 | - | - |
| Book Value | 3,847.9 | 3,396.2 | 2,877.0 | 2,360.9 | 2,229.8 | 2,070.0 | 1,947.1 | 1,780.6 | 1,634.2 | 1,592.8 | 1,740.6 | 1,927.1 | 1,906.4 | 1,661.2 | 1,467.8 | 1,459.2 | 1,298.2 | - | - |
| Tangible Book Value | (607.2) | (184.6) | (852.4) | (279.5) | (323.0) | (573.7) | (596.0) | (823.3) | 84.8 | 170.3 | 439.9 | 729.6 | 819.4 | 617.6 | 471.0 | 461.7 | 574.0 | - | - |
| 424.2 |
| 359.0 |
| 286.2 |
| 257.9 |
| 265.4 |
| 433.8 |
| 259.6 |
| 269.2 |
| 485.0 |
| 300.0 |
| 182.0 |
| 300.0 |
| 209.9 |
| 205.3 |
| 189.0 |
| 228.8 |
| 195.1 |
| 216.3 |
| 375.0 |
| 386.4 |
| 367.7 |
| 381.0 |
| 437.6 |
| 364.5 |
| 338.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 15.3 | 15.4 | 14.1 | 17.0 | 13.4 | 15.9 | 9.9 | 9.3 | 12.1 | 12.6 | 17.9 | 16.2 | 17.0 | 14.3 | 12.5 | 13.9 | 12.4 | 9.4 | 9.9 | 12.6 | 10.2 | 9.3 | 9.0 | 9.9 | 13.5 | 14.2 | 11.3 | 10.5 | 9.5 | 9.2 | 11.2 | 10.2 | 15.5 | 14.5 | 13.6 | 13.8 | 9.8 | 11.2 | 13.7 | 9.9 |
| Cash And Short Term Investments | 516.9 | 497.9 | 680.9 | 399.6 | 360.3 | 345.0 | 445.6 | 406.5 | 400.3 | 348.7 | 590.7 | 508.8 | 446.8 | 454.8 | 379.4 | 438.1 | 371.4 | 295.6 | 267.8 | 278.0 | 444.0 | 268.9 | 278.2 | 494.9 | 313.5 | 196.2 | 311.3 | 220.4 | 214.8 | 198.2 | 240.0 | 205.3 | 231.8 | 389.5 | 400.0 | 381.5 | 390.8 | 448.8 | 378.2 | 348.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 974.4 | 856.9 | 909.9 | 899.7 | 902.0 | 756.0 | 894.8 | 893.2 | 865.6 | 785.4 | 852.9 | 811.2 | 778.3 | 741.6 | 800.5 | 780.5 | 777.9 | 675.3 | 798.3 | 762.3 | 703.1 | 634.7 | 711.4 | 644.1 | 707.7 | 683.0 | 787.1 | 785.5 | 716.2 | 725.4 | 788.2 | 779.7 | 704.0 | 540.3 | 615.1 | 600.8 | 545.0 | 530.0 | 565.9 | 516.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,139.5 | 1,083.8 | 1,053.7 | 1,029.6 | 848.7 | 1,010.4 | 850.0 | 856.5 | 842.4 | 832.9 | 788.4 | 794.1 | 779.6 | 740.7 | 739.0 | 719.5 | 708.8 | 662.1 | 700.7 | 638.3 | 616.4 | 607.3 | 584.9 | 604.2 | 595.7 | 633.0 | 662.0 | 661.9 | 663.0 | 651.0 | 672.5 | 686.7 | 714.3 | 634.7 | 623.6 | 585.3 | 547.8 | 532.4 | 545.7 | 546.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 171.6 | 155.4 | 145.5 | 147.5 | 150.8 | 146.5 | 128.7 | 118.5 | 124.2 | 129.7 | 86.4 | 91.7 | 94.0 | 84.3 | 75.6 | 96.1 | 69.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,802.4 | 2,594.0 | 2,790.0 | 2,476.4 | 2,261.8 | 2,257.9 | 2,319.1 | 2,274.7 | 2,232.5 | 2,167.2 | 2,318.4 | 2,205.8 | 2,098.7 | 2,021.4 | 1,994.5 | 2,034.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 843.4 | 841.2 | 766.1 | 745.6 | 734.4 | 726.6 | 692.6 | 674.5 | 662.2 | 652.6 | 572.2 | 557.5 | 539.0 | 528.0 | 478.5 | 464.8 | ||||||||||||||||||||||||
| Long Term Investments | 99.8 | 98.4 | 99.8 | 96.0 | 86.9 | 84.9 | 85.5 | 80.8 | 75.3 | 75.8 | 61.6 | 69.6 | 66.1 | 65.9 | 66.6 | 71.9 | 72.9 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,059.6 | 3,060.8 | 2,588.8 | 2,562.1 | 2,548.8 | 2,500.8 | 2,523.5 | 2,513.7 | 2,532.7 | 2,533.4 | 1,994.7 | 1,998.8 | 1,976.1 | 1,970.5 | 1,948.8 | 1,859.4 | 1,870.6 | 1,871.3 | ||||||||||||||||||||||
| Intangible Assets | 1,366.2 | 1,394.3 | 1,059.9 | 1,066.1 | 1,090.8 | 1,080.0 | 1,108.4 | 1,135.7 | 1,165.1 | 1,196.0 | 644.7 | 664.4 | 652.9 | 669.9 | 690.3 | 644.1 | 664.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 246.3 | 240.1 | 222.3 | 202.8 | 199.4 | 197.5 | 205.9 | 192.3 | 194.3 | 197.1 | 176.7 | 144.8 | 148.0 | 146.9 | 159.7 | 163.8 | 174.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,417.7 | 8,228.8 | 7,526.9 | 7,149.0 | 6,922.1 | 6,847.7 | 6,935.0 | 6,871.7 | 6,862.1 | 6,914.0 | 5,768.3 | 5,640.9 | 5,480.8 | 5,402.6 | 5,338.4 | 5,238.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 605.5 | 570.5 | 536.6 | 529.5 | 545.8 | 541.7 | 547.5 | 586.7 | 598.5 | 563.5 | 554.7 | 554.8 | 545.3 | 529.9 | 569.9 | 550.7 | 548.5 | 532.8 | 491.9 | 465.7 | 421.3 | 378.0 | 387.6 | 354.4 | 358.4 | 347.7 | 414.7 | 428.7 | 403.7 | 393.7 | 420.7 | 420.8 | 374.5 | 326.5 | 349.4 | 353.0 | 300.1 | 291.6 | 291.5 | 279.4 |
| Short Term Debt | 536.0 | 289.1 | 951.5 | 802.7 | 816.1 | 125.4 | 291.2 | 18.7 | 18.7 | 15.0 | 3.3 | 1.8 | 4.7 | 4.7 | 4.0 | 5.8 | 7.8 | 9.7 | ||||||||||||||||||||||
| Deferred Revenue Current | 154.5 | 161.3 | 124.3 | 144.3 | 169.7 | 134.6 | 127.4 | 141.5 | 134.0 | 111.5 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 44.2 | 40.7 | 36.9 | 35.3 | 33.4 | 34.2 | 34.5 | 33.7 | 32.7 | 30.6 | 30.3 | 30.4 | 31.1 | 30.5 | 29.5 | 29.4 | ||||||||||||||||||||||||
| Accrued Expenses | 453.1 | 450.7 | 375.1 | 388.8 | 421.3 | 372.4 | 359.8 | 374.3 | 368.9 | 365.2 | 303.6 | 317.1 | 348.3 | 334.1 | 306.2 | 281.7 | 265.6 | |||||||||||||||||||||||
| Other Current Liabilities | 112.6 | 112.0 | 92.5 | 105.6 | 90.1 | 89.8 | 85.3 | 101.6 | 94.4 | 110.9 | 99.8 | 133.1 | 124.8 | 130.5 | 101.2 | 114.5 | 95.2 | |||||||||||||||||||||||
| Total Current Liabilities | 1,775.0 | 1,508.7 | 2,054.3 | 1,908.4 | 1,938.3 | 1,274.2 | 1,396.7 | 1,258.5 | 1,348.7 | 1,323.4 | 1,071.4 | 1,069.8 | 1,052.1 | 1,088.5 | 1,062.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,037.0 | 2,036.3 | 1,044.8 | 1,044.4 | 1,044.0 | 1,442.7 | 1,640.3 | 1,892.7 | 1,895.7 | 2,023.2 | 1,439.7 | 1,439.1 | 1,438.5 | 1,437.9 | 1,437.3 | 1,436.7 | 1,436.1 | 1,435.5 | 1,434.9 | 1,434.2 | 1,433.7 | 1,436.9 | 1,436.3 | 1,610.4 | 1,597.3 | 1,506.0 | 1,714.1 | 1,722.8 | 1,731.5 | 1,737.1 | 1,792.5 | 1,897.6 | 1,903.2 | 987.1 | 986.7 | 691.8 | 990.9 | 990.5 | 990.1 | 989.7 |
| Operating Lease Liabilities Non-Current | 121.5 | 121.2 | 116.5 | 118.3 | 117.0 | 117.3 | 125.7 | 114.0 | 115.5 | 118.8 | 107.6 | 83.8 | 86.7 | 84.9 | 81.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 167.9 | 174.6 | 137.6 | 157.6 | 183.0 | 148.0 | 134.6 | 148.5 | 140.8 | 118.6 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 419.1 | 420.1 | 304.4 | 271.4 | 247.3 | 277.1 | 246.0 | 248.2 | 259.0 | 240.3 | 101.5 | 112.9 | 113.9 | 113.8 | 96.6 | 102.2 | 114.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 826.5 | 825.9 | 734.8 | 697.4 | 667.6 | 720.2 | 669.2 | 654.2 | 674.6 | 660.6 | 506.7 | 500.9 | 507.1 | 505.6 | 508.4 | 530.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,638.5 | 4,370.9 | 3,833.9 | 3,650.2 | 3,649.9 | 3,437.1 | 3,706.2 | 3,805.4 | 3,919.0 | 4,024.7 | 3,017.8 | 3,009.8 | 2,997.7 | 3,032.0 | 3,008.2 | 2,970.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 10.6 | 10.0 | 11.7 | 11.1 | 10.8 | 14.4 | 13.8 | 13.7 | 12.7 | 12.3 | 11.4 | 10.4 | 10.4 | 9.7 | 11.5 | 11.0 | 11.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,768.6 | 3,847.9 | 3,681.3 | 3,487.7 | 3,261.4 | 3,396.2 | 3,215.0 | 3,052.6 | 2,930.4 | 2,877.0 | 2,739.1 | 2,620.7 | 2,472.7 | 2,360.9 | 2,318.7 | 2,256.9 | ||||||||||||||||||||||||
| Total Equity | 3,779.2 | 3,857.9 | 3,693.0 | 3,498.8 | 3,272.2 | 3,410.6 | 3,228.8 | 3,066.3 | 2,943.1 | 2,889.3 | 2,750.5 | 2,631.1 | 2,483.1 | 2,370.6 | 2,330.2 | 2,267.9 | 2,224.4 | 2,240.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,573.0 | 2,325.4 | 1,996.3 | 1,847.1 | 1,860.1 | 1,568.1 | 1,931.5 | 1,911.4 | 1,914.4 | 2,038.2 | 1,443.0 | 1,440.9 | 1,443.2 | 1,442.6 | 1,441.3 | 1,442.5 | 1,443.9 | 1,445.2 | 1,563.8 | 1,571.8 | 1,794.5 | 1,590.0 | 1,458.2 | 1,755.6 | 1,704.0 | 1,571.4 | 1,750.0 | 1,777.0 | 1,808.8 | 1,793.2 | 1,922.8 | 1,988.7 | 2,080.7 | 1,055.2 | 1,080.5 | 1,095.2 | 996.0 | 993.7 | 995.9 | 1,048.0 |
| Net debt | 2,056.1 | 1,827.5 | 1,315.4 | 1,447.5 | 1,499.8 | 1,223.1 | 1,485.9 | 1,504.9 | 1,514.1 | 1,689.5 | 852.3 | 932.1 | 996.4 | 987.8 | 1,061.9 | 1,004.4 | 1,072.5 | 1,149.6 | ||||||||||||||||||||||
| Working Capital | 1,027.4 | 1,085.3 | 735.7 | 568.0 | 323.5 | 983.7 | 922.4 | 1,016.2 | 883.8 | 843.8 | 1,247.0 | 1,136.0 | 1,046.6 | 932.9 | 932.0 | 1,031.3 | 965.0 | |||||||||||||||||||||||
| Book Value | 3,768.6 | 3,847.9 | 3,681.3 | 3,487.7 | 3,261.4 | 3,396.2 | 3,215.0 | 3,052.6 | 2,930.4 | 2,877.0 | 2,739.1 | 2,620.7 | 2,472.7 | 2,360.9 | 2,318.7 | 2,256.9 | 2,213.3 | 2,229.8 | ||||||||||||||||||||||
| Tangible Book Value | (657.2) | (607.2) | 32.6 | (140.5) | (378.2) | (184.6) | (416.9) | (596.8) | (767.4) | (852.4) | 99.7 | (42.5) | (156.3) | (279.5) | (320.4) | (246.6) | (321.5) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.8 |
| 66.4 |
| 66.5 |
| 64.0 |
| 76.7 |
| 65.9 |
| 50.4 |
| 58.1 |
| 62.0 |
| 49.5 |
| 61.2 |
| 56.6 |
| 69.1 |
| 59.4 |
| 64.2 |
| 70.7 |
| 39.6 |
| 46.3 |
| 42.0 |
| 34.0 |
| 40.1 |
| 31.9 |
| 40.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,927.1 |
| 1,879.3 |
| 1,833.2 |
| 1,745.1 |
| 1,827.5 |
| 1,587.6 |
| 1,640.4 |
| 1,793.6 |
| 1,675.0 |
| 1,574.2 |
| 1,809.9 |
| 1,729.0 |
| 1,650.6 |
| 1,643.7 |
| 1,760.1 |
| 1,735.9 |
| 1,720.8 |
| 1,604.1 |
| 1,685.0 |
| 1,609.6 |
| 1,517.6 |
| 1,551.3 |
| 1,521.7 |
| 1,452.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 460.4 |
| 459.5 |
| 521.2 |
| 518.7 |
| 516.7 |
| 519.2 |
| 485.3 |
| 489.1 |
| 495.5 |
| 505.2 |
| 497.6 |
| 509.3 |
| 504.5 |
| 502.1 |
| 499.5 |
| 496.3 |
| 494.9 |
| 458.3 |
| 449.1 |
| 441.6 |
| 437.8 |
| 439.8 |
| 436.3 |
| 431.3 |
| 69.1 |
| 72.1 |
| 69.7 |
| 69.6 |
| 71.1 |
| 60.4 |
| 54.3 |
| 53.2 |
| 55.7 |
| 50.0 |
| 56.9 |
| 57.5 |
| 56.3 |
| 61.2 |
| 57.3 |
| 56.5 |
| 57.7 |
| 56.5 |
| 57.1 |
| 59.2 |
| 56.4 |
| 52.4 |
| 55.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,922.6 |
| 1,922.9 |
| 1,924.4 |
| 1,923.3 |
| 1,813.4 |
| 1,808.7 |
| 1,807.1 |
| 1,811.8 |
| 1,781.4 |
| 1,784.9 |
| 1,786.8 |
| 1,784.4 |
| 1,766.4 |
| 1,759.7 |
| 1,760.1 |
| 1,089.0 |
| 1,063.5 |
| 1,058.7 |
| 1,000.5 |
| 991.0 |
| 992.0 |
| 989.2 |
| 681.5 |
| 738.0 |
| 758.3 |
| 786.0 |
| 810.6 |
| 724.0 |
| 740.7 |
| 758.8 |
| 781.5 |
| 765.0 |
| 783.8 |
| 802.1 |
| 819.5 |
| 847.3 |
| 865.6 |
| 889.5 |
| 460.4 |
| 437.1 |
| 446.8 |
| 427.3 |
| 431.5 |
| 440.7 |
| 442.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.3 |
| 98.7 |
| 102.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.7 |
| 154.6 |
| 158.1 |
| 168.7 |
| 173.3 |
| 153.6 |
| 172.3 |
| 169.5 |
| 174.6 |
| 170.4 |
| 172.1 |
| 174.6 |
| 66.1 |
| 63.0 |
| 56.3 |
| 53.6 |
| 51.1 |
| 52.0 |
| 52.9 |
| 52.2 |
| 55.0 |
| 48.0 |
| 47.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,169.7 |
| 5,281.5 |
| 5,241.7 |
| 5,172.8 |
| 5,292.9 |
| 5,085.1 |
| 4,877.1 |
| 5,058.7 |
| 4,959.1 |
| 4,903.0 |
| 5,074.3 |
| 5,036.0 |
| 4,976.1 |
| 4,872.1 |
| 4,997.5 |
| 4,971.1 |
| 4,975.4 |
| 3,720.6 |
| 3,743.2 |
| 3,666.7 |
| 3,494.6 |
| 3,525.0 |
| 3,491.1 |
| 3,417.7 |
| 128.9 |
| 137.6 |
| 360.8 |
| 153.1 |
| 21.9 |
| 145.2 |
| 106.7 |
| 65.4 |
| 35.9 |
| 54.2 |
| 77.3 |
| 56.1 |
| 130.3 |
| 91.1 |
| 177.5 |
| 68.1 |
| 93.8 |
| 403.4 |
| 5.1 |
| 3.2 |
| 5.8 |
| 58.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.9 |
| 12.1 |
| 12.3 |
| 11.8 |
| 14.6 |
| 14.2 |
| 29.8 |
| 27.1 |
| 29.2 |
| 29.8 |
| 31.4 |
| 32.1 |
| 28.5 |
| 28.4 |
| 28.1 |
| 29.6 |
| 28.7 |
| 29.9 |
| 31.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 263.4 |
| 255.6 |
| 240.7 |
| 224.9 |
| 254.0 |
| 232.2 |
| 237.6 |
| 232.3 |
| 262.2 |
| 252.6 |
| 248.5 |
| 228.3 |
| 226.6 |
| 214.1 |
| 212.7 |
| 210.9 |
| 174.9 |
| 158.3 |
| 149.8 |
| 145.5 |
| 156.2 |
| 153.5 |
| 128.4 |
| 94.1 |
| 92.9 |
| 106.5 |
| 88.9 |
| 99.6 |
| 83.5 |
| 88.5 |
| 86.9 |
| 103.6 |
| 95.8 |
| 102.3 |
| 115.4 |
| 94.3 |
| 82.6 |
| 91.4 |
| 88.7 |
| 82.0 |
| 96.5 |
| 100.0 |
| 90.8 |
| 94.8 |
| 99.3 |
| 83.7 |
| 1,002.9 |
| 962.1 |
| 1,065.2 |
| 1,035.4 |
| 999.4 |
| 1,148.7 |
| 948.2 |
| 792.7 |
| 880.7 |
| 841.3 |
| 844.9 |
| 866.2 |
| 874.1 |
| 847.9 |
| 839.3 |
| 938.0 |
| 871.4 |
| 898.5 |
| 706.1 |
| 740.6 |
| 1,025.3 |
| 576.0 |
| 589.6 |
| 577.5 |
| 578.0 |
| 82.6 |
| 87.8 |
| 58.3 |
| 65.7 |
| 66.6 |
| 71.6 |
| 74.9 |
| 67.1 |
| 70.3 |
| 70.9 |
| 71.7 |
| 67.5 |
| 72.5 |
| 74.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.7 |
| 143.3 |
| 142.8 |
| 137.3 |
| 135.3 |
| 116.5 |
| 124.3 |
| 125.6 |
| 126.8 |
| - |
| - |
| - |
| - |
| 128.5 |
| - |
| - |
| 23.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 547.1 |
| 521.3 |
| 125.4 |
| 125.9 |
| 135.5 |
| 132.4 |
| 133.5 |
| 124.4 |
| 119.5 |
| 115.0 |
| 138.1 |
| 140.4 |
| 191.4 |
| 116.9 |
| 113.1 |
| 129.5 |
| 135.9 |
| 118.0 |
| 68.4 |
| 68.0 |
| 65.2 |
| 68.2 |
| 57.8 |
| 49.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,945.3 |
| 3,040.8 |
| 3,063.6 |
| 3,031.9 |
| 3,194.9 |
| 2,999.7 |
| 2,846.1 |
| 3,085.2 |
| 3,030.6 |
| 2,942.5 |
| 3,158.7 |
| 3,181.0 |
| 3,149.2 |
| 3,073.2 |
| 3,225.7 |
| 3,269.3 |
| 3,296.9 |
| 2,072.7 |
| 2,075.5 |
| 2,063.5 |
| 1,905.8 |
| 1,921.8 |
| 1,856.5 |
| 1,838.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,034.1 |
| 1,967.0 |
| 1,908.9 |
| 1,892.4 |
| 1,914.3 |
| 1,871.8 |
| 1,867.2 |
| 1,879.3 |
| 1,853.7 |
| 1,802.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (280.1) |
| (285.5) |
| (257.7) |
| (269.8) |
| (262.6) |
| (280.0) |
| (289.0) |
| (302.5) |
| (235.3) |
| (235.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.9 |
| 9.3 |
| 15.2 |
| 15.3 |
| 15.4 |
| 14.2 |
| 13.6 |
| 13.6 |
| 13.4 |
| 12.5 |
| 19.1 |
| 18.8 |
| 18.3 |
| 17.0 |
| 16.9 |
| 16.5 |
| 13.7 |
| 11.7 |
| 10.9 |
| 10.1 |
| 10.4 |
| 9.1 |
| 9.2 |
| 2,213.3 |
| 2,229.8 |
| 2,168.8 |
| 2,125.7 |
| 2,082.7 |
| 2,070.0 |
| 2,016.8 |
| 1,959.9 |
| 1,914.9 |
| 1,947.1 |
| 1,903.1 |
| 1,835.9 |
| 1,808.1 |
| 1,780.6 |
| 1,754.8 |
| 1,684.9 |
| 1,662.0 |
| 1,634.2 |
| 1,656.0 |
| 1,592.3 |
| 1,578.7 |
| 1,592.8 |
| 1,625.5 |
| 1,570.2 |
| 2,178.1 |
| 2,140.9 |
| 2,098.0 |
| 2,085.4 |
| 2,031.0 |
| 1,973.5 |
| 1,928.5 |
| 1,960.5 |
| 1,915.6 |
| 1,855.0 |
| 1,826.9 |
| 1,798.9 |
| 1,771.8 |
| 1,701.8 |
| 1,678.5 |
| 1,647.9 |
| 1,667.7 |
| 1,603.2 |
| 1,588.8 |
| 1,603.2 |
| 1,634.6 |
| 1,579.4 |
| 1,296.0 |
| 1,293.8 |
| 1,350.5 |
| 1,321.1 |
| 1,180.0 |
| 1,260.7 |
| 1,390.5 |
| 1,375.2 |
| 1,438.7 |
| 1,556.6 |
| 1,594.0 |
| 1,595.0 |
| 1,682.8 |
| 1,783.4 |
| 1,848.9 |
| 665.7 |
| 680.5 |
| 713.7 |
| 605.2 |
| 544.9 |
| 617.7 |
| 699.6 |
| 814.1 |
| 797.8 |
| 745.7 |
| 678.8 |
| 639.4 |
| 847.7 |
| 912.9 |
| 833.7 |
| 729.3 |
| 943.7 |
| 854.9 |
| 802.7 |
| 804.4 |
| 822.1 |
| 864.5 |
| 822.3 |
| 898.0 |
| 944.4 |
| 584.3 |
| 941.6 |
| 961.7 |
| 944.2 |
| 874.0 |
| 2,168.8 |
| 2,125.7 |
| 2,082.7 |
| 2,070.0 |
| 2,016.8 |
| 1,959.9 |
| 1,914.9 |
| 1,947.1 |
| 1,903.1 |
| 1,835.9 |
| 1,808.1 |
| 1,780.6 |
| 1,754.8 |
| 1,684.9 |
| 1,662.0 |
| 1,634.2 |
| 1,656.0 |
| 1,592.3 |
| 1,578.7 |
| 1,592.8 |
| 1,625.5 |
| 1,570.2 |
| (323.0) |
| (491.8) |
| (555.5) |
| (627.7) |
| (663.9) |
| (520.6) |
| (589.5) |
| (651.0) |
| (646.2) |
| (643.3) |
| (732.8) |
| (780.8) |
| (823.3) |
| (858.9) |
| (940.4) |
| (987.6) |
| 84.8 |
| 155.4 |
| 86.8 |
| 150.9 |
| 170.3 |
| 192.8 |
| 138.7 |