| (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 | 580.0 | 620.8 | 534.3 | 430.2 | 855.4 | 1,025.9 | 632.6 | 466.4 | 376.0 | 236.0 | 328.0 | 509.1 | 439.6 | 318.9 | 230.3 | 235.1 | 73.5 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 580.0 | 620.8 | 534.3 | 430.2 | 855.4 | 1,025.9 | 632.6 | 466.4 | 376.0 | 236.0 | 328.0 | 509.1 | 439.6 | 318.9 | 230.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 511.9 | 461.0 | 419.0 | 431.3 | 354.9 | 288.3 | 298.1 | 313.7 | 294.2 | 272.8 | 260.0 | 256.0 | 253.2 | 256.1 | 252.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 479.4 | 429.7 | 420.8 | 470.9 | 370.4 | 289.9 | 293.5 | 280.0 | 259.7 | 252.9 | 239.1 | 237.6 | 231.0 | 235.0 | 254.3 | 196.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,122.3 | 1,050.3 | 976.0 | 898.8 | 832.0 | 780.8 | 737.3 | 715.3 | 676.4 | 640.7 | 634.1 | 603.5 | 589.0 | 570.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,820.1 | 1,859.5 | 1,325.1 | 1,468.7 | 1,190.3 | 1,044.4 | 848.9 | 848.3 | 858.8 | 1,014.2 | 839.7 | 760.4 | 772.0 | 779.2 | 806.4 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,820.8 | 1,960.2 | 1,325.7 | 1,468.7 | 1,190.3 | 1,044.5 | 849.3 | 848.8 | 859.0 | 1,015.3 | 840.8 | 859.3 | 773.9 | 786.6 | 808.8 | 527.9 | |||
| (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 | 586.2 | 580.0 | 593.8 | 568.2 | 594.1 | 620.8 | 633.2 | 700.7 | 616.3 | 534.3 | 562.7 | 457.0 | 510.7 | 430.2 | 680.7 | |||||||||||||||||||||||||
| 61.4 |
| 102.8 |
| - |
| - |
| - |
| 235.1 |
| 73.5 |
| 61.4 |
| 102.8 |
| 213.6 |
| 183.2 |
| - |
| - |
| 159.5 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 62.1 | 76.3 | 63.4 | 55.4 | 95.8 | 48.3 | 37.2 | 33.9 | 74.2 | 61.1 | 35.5 | 73.0 | 67.1 | 72.0 | 51.8 | 47.5 | 35.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,643.2 | 1,592.7 | 1,446.3 | 1,399.3 | 1,678.0 | 1,657.2 | 1,261.4 | 1,092.5 | 1,004.0 | 822.7 | 862.7 | 1,075.8 | 991.0 | 881.9 | 789.2 | 692.8 | 451.7 | - | - |
| 545.3 |
| 508.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 654.3 | 589.9 | 545.7 | 516.7 | 504.7 | 482.5 | 457.0 | 434.1 | 418.1 | 392.8 | 393.1 | 384.0 | 375.5 | 351.1 | 331.6 | 319.5 | - | - | - |
| Property,Plant & Equipment Net | 468.0 | 460.4 | 430.3 | 382.1 | 327.3 | 298.3 | 280.3 | 281.2 | 258.4 | 247.8 | 240.9 | 219.5 | 213.5 | 219.2 | 213.7 | 188.6 | 178.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,414.5 | 3,251.7 | 2,838.3 | 2,638.1 | 2,167.7 | 1,895.6 | 1,779.7 | 1,698.0 | 1,704.2 | 1,632.6 | 1,396.5 | 1,321.3 | 1,349.5 | 1,321.7 | 1,431.4 | 1,207.0 | 1,180.4 | 1,217.2 | - |
| Intangible Assets | 1,247.4 | 1,284.8 | 1,011.8 | 947.8 | 597.3 | 415.6 | 388.0 | 383.3 | 414.7 | 435.5 | 287.8 | 271.2 | 311.2 | 341.4 | 382.2 | 281.4 | 281.4 | - | - |
| Operating Lease Right Of Use Assets | 119.7 | 125.2 | 118.3 | 110.0 | 107.2 | 106.6 | 82.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.2 | 1.5 | 1.5 | 2.0 | 4.3 | 2.5 | 1.9 | 1.8 | 3.0 | 2.3 | 3.4 | 3.1 | 4.3 | 3.2 | 0.4 | 0.5 | - | - | - |
| Other Non-Current Assets | 153.9 | 155.7 | 138.5 | 144.6 | 146.9 | 147.7 | 104.4 | 18.8 | 18.3 | 16.3 | 17.4 | 15.7 | 22.5 | 21.3 | 19.6 | 12.0 | 6.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,927.0 | 6,745.3 | 5,865.2 | 5,511.9 | 4,917.2 | 4,414.4 | 3,813.9 | 3,473.9 | 3,399.6 | 3,154.9 | 2,805.4 | 2,903.5 | 2,881.1 | 2,785.4 | 2,836.1 | 2,381.7 | 2,098.2 | - | - |
| - |
| - |
| - |
| Short Term Debt | 0.7 | 100.7 | 0.6 | 0.0 | 0.0 | 0.1 | 0.4 | 0.5 | 0.3 | 1.0 | 1.1 | 98.9 | 1.9 | 7.3 | 2.4 | 119.4 | 8.3 | - | - |
| Deferred Revenue Current | 45.8 | 50.7 | 55.9 | 44.7 | 49.0 | 28.4 | 17.6 | 8.1 | 11.0 | 12.6 | 9.9 | 11.8 | 9.5 | 9.7 | 8.0 | 7.2 | - | - | - |
| Operating Lease Liabilities Current | 27.8 | 26.1 | 22.0 | 21.6 | 17.6 | 16.7 | 15.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 297.0 | 278.7 | 271.5 | 289.1 | 259.8 | 208.8 | 180.3 | 187.5 | 184.7 | 152.9 | 153.7 | 163.4 | 150.8 | 150.2 | 130.7 | 117.9 | 98.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 575.4 | 629.7 | 500.3 | 543.6 | 480.0 | 399.0 | 357.9 | 364.7 | 361.0 | 309.2 | 309.6 | 412.0 | 304.6 | 291.4 | 258.3 | 353.7 | 189.7 | - | - |
| 408.5 |
| 391.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 94.1 | 101.6 | 98.1 | 96.6 | 93.4 | 94.3 | 69.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 22.0 | 13.2 | 17.3 | 15.0 | 32.2 | 30.4 | 2.1 | 3.0 | 3.3 | 2.4 | 3.8 | 4.6 | 5.6 | 6.5 | 3.2 | 4.2 | - | - | - |
| Deferred Tax Liabilities | 303.0 | 267.2 | 291.9 | 264.2 | 196.4 | 163.9 | 146.6 | 128.0 | 137.6 | 166.4 | 110.5 | 130.4 | 144.9 | 121.3 | 142.5 | 148.5 | 148.8 | - | - |
| Pension Obligations | - | - | 65.1 | 55.1 | 82.2 | 99.4 | 87.5 | 80.7 | 99.6 | 93.6 | 76.2 | 90.6 | 67.8 | 96.9 | 91.5 | 74.6 | - | - | - |
| Other Non-Current Liabilities | 202.3 | 194.8 | 206.7 | 195.8 | 247.4 | 266.8 | 197.4 | 138.2 | 155.7 | 121.2 | 102.4 | 114.3 | 93.1 | 128.4 | 115.8 | 95.4 | 99.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,900.8 | 2,951.2 | 2,324.0 | 2,472.3 | 2,114.1 | 1,874.1 | 1,550.7 | 1,479.2 | 1,513.1 | 1,611.1 | 1,362.2 | 1,417.0 | 1,314.6 | 1,320.4 | 1,323.0 | 1,006.0 | 830.1 | - | - |
| 0.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,500.1 | 4,230.2 | 3,934.3 | 3,531.7 | 3,126.5 | 2,841.5 | 2,615.1 | 2,342.1 | 2,057.9 | 1,834.7 | 1,666.7 | 1,483.8 | 1,293.7 | 1,113.5 | 1,142.4 | 1,005.0 | 897.0 | - | - |
| Accumulated Other Comprehensive Income | 57.6 | (130.9) | (45.8) | (126.2) | (69.6) | (13.5) | (127.3) | (129.2) | (89.5) | (201.7) | (146.5) | (92.3) | (3.3) | (43.4) | (55.5) | (12.7) | 25.4 | - | - |
| Treasury Stock | - | - | - | 1,184.3 | 1,050.3 | 1,063.9 | 985.9 | 957.5 | 799.7 | 787.3 | 757.4 | 553.5 | 326.1 | 156.7 | 64.8 | 58.8 | 56.7 | - | - |
| Minority Interest | (1.3) | (0.6) | (0.2) | 0.3 | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,027.5 | 3,794.7 | 3,541.4 | 3,039.3 | 2,803.1 | 2,540.2 | 2,263.2 | 1,994.6 | 1,886.5 | 1,543.9 | 1,443.3 | 1,486.5 | 1,573.0 | 1,465.0 | 1,513.1 | 1,375.7 | 1,268.1 | 1,144.8 | 1,143.2 |
| Total Equity | 4,026.2 | 3,794.1 | 3,541.2 | 3,039.6 | 2,803.1 | 2,540.3 | 2,263.2 | 1,994.6 | 1,886.5 | 1,543.9 | 1,443.3 | 1,486.5 | 1,573.0 | 1,465.0 | 1,513.1 | 1,375.7 | 1,268.1 | 1,144.8 | 1,143.2 |
| 400.1 |
| - |
| - |
| Net debt | 1,240.8 | 1,339.4 | 791.4 | 1,038.5 | 334.9 | 18.6 | 216.7 | 382.4 | 483.1 | 779.3 | 512.8 | 350.2 | 334.2 | 467.7 | 578.6 | 292.8 | 326.6 | - | - |
| Working Capital | 1,067.8 | 963.0 | 946.0 | 855.7 | 1,198.0 | 1,258.2 | 903.6 | 727.9 | 643.1 | 513.6 | 553.1 | 663.8 | 686.3 | 590.4 | 530.9 | 339.1 | 262.0 | - | - |
| Book Value | 4,027.5 | 3,794.7 | 3,541.4 | 3,039.3 | 2,803.1 | 2,540.2 | 2,263.2 | 1,994.6 | 1,886.5 | 1,543.9 | 1,443.3 | 1,486.5 | 1,573.0 | 1,465.0 | 1,513.1 | 1,375.7 | 1,268.1 | 1,144.8 | 1,143.2 |
| Tangible Book Value | (634.4) | (741.8) | (308.7) | (546.6) | 38.1 | 229.0 | 95.5 | (86.6) | (232.4) | (524.2) | (241.1) | (106.0) | (87.7) | (198.1) | (300.5) | (112.7) | (193.7) | (72.4) | - |
| 557.8 |
| 733.2 |
| 855.4 |
| 806.5 |
| 714.4 |
| 958.1 |
| 1,025.9 |
| 877.8 |
| 746.3 |
| 569.2 |
| 632.6 |
| 516.0 |
| 543.2 |
| 456.1 |
| 466.4 |
| 491.8 |
| 458.8 |
| 413.0 |
| 376.0 |
| 303.3 |
| 218.4 |
| 216.1 |
| 236.0 |
| 239.4 |
| 361.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 586.2 | 580.0 | 593.8 | 568.2 | 594.1 | 620.8 | 633.2 | 700.7 | 616.3 | 534.3 | 562.7 | 457.0 | 510.7 | 430.2 | 680.7 | 557.8 | 733.2 | 855.4 | 806.5 | 714.4 | 958.1 | 1,025.9 | 877.8 | 746.3 | 569.2 | 632.6 | 516.0 | 543.2 | 456.1 | 466.4 | 491.8 | 458.8 | 413.0 | 376.0 | 303.3 | 218.4 | 216.1 | 236.0 | 239.4 | 361.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 544.5 | 511.9 | 488.7 | 468.5 | 475.3 | 461.0 | 467.3 | 416.1 | 429.1 | 419.0 | 422.8 | 447.1 | 438.7 | 431.3 | 402.2 | 421.5 | 407.4 | 354.9 | 367.2 | 354.2 | 339.9 | 288.3 | 276.5 | 272.4 | 329.1 | 298.1 | 318.1 | 326.7 | 335.8 | 313.7 | 326.8 | 331.9 | 328.7 | 294.2 | 307.5 | 307.8 | 294.7 | 272.8 | 287.3 | 296.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 501.0 | 479.4 | 495.1 | 487.8 | 466.3 | 429.7 | 488.2 | 427.9 | 426.0 | 420.8 | 446.6 | 482.5 | 497.6 | 470.9 | 455.3 | 457.4 | 428.5 | 370.4 | 353.9 | 360.1 | 304.6 | 289.9 | 302.4 | 324.9 | 340.6 | 293.5 | 303.5 | 301.0 | 298.3 | 280.0 | 287.1 | 283.9 | 283.9 | 259.7 | 266.7 | 264.5 | 257.9 | 252.9 | 276.0 | 257.7 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 76.5 | 62.1 | 65.8 | 84.4 | 83.7 | 76.3 | 81.3 | 74.7 | 74.3 | 63.4 | 78.3 | 93.2 | 69.7 | 55.4 | 92.9 | 110.4 | 108.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,716.7 | 1,643.2 | 1,654.9 | 1,616.5 | 1,626.7 | 1,592.7 | 1,677.8 | 1,629.5 | 1,554.5 | 1,446.3 | 1,518.2 | 1,487.9 | 1,524.5 | 1,399.3 | 1,635.0 | 1,551.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 670.6 | 653.4 | 653.4 | 639.7 | 611.8 | 589.9 | 595.7 | 564.8 | 556.1 | 545.7 | 539.6 | 538.8 | 528.5 | 516.7 | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 462.3 | 468.0 | 468.6 | 464.8 | 459.6 | 460.4 | 468.6 | 419.1 | 428.2 | 430.3 | 421.5 | 421.6 | 397.0 | 382.1 | 303.5 | 323.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,390.2 | 3,414.5 | 3,408.8 | 3,368.6 | 3,286.7 | 3,251.7 | 3,316.0 | 2,787.2 | 2,803.0 | 2,838.3 | 2,677.3 | 2,714.4 | 2,657.9 | 2,638.1 | 2,191.2 | 2,238.6 | 2,213.5 | 2,167.7 | ||||||||||||||||||||||
| Intangible Assets | 1,200.2 | 1,247.4 | 1,281.5 | 1,269.4 | 1,268.3 | 1,284.8 | 1,349.4 | 930.9 | 969.1 | 1,011.8 | 919.6 | 957.3 | 933.5 | 947.8 | 628.6 | 655.0 | 629.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | 112.8 | - | - | 110.0 | 103.7 | 108.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 149.2 | 153.9 | 155.9 | 156.8 | 153.8 | 155.7 | 155.7 | 136.6 | 134.6 | 138.5 | 133.0 | 138.7 | 145.1 | 144.6 | 134.3 | 144.6 | 149.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,918.6 | 6,927.0 | 6,969.7 | 6,876.1 | 6,795.1 | 6,745.3 | 6,967.5 | 5,903.3 | 5,889.4 | 5,865.2 | 5,669.6 | 5,719.9 | 5,658.0 | 5,511.9 | 4,892.6 | 4,912.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.5 | 0.7 | 0.7 | 0.8 | 100.7 | 100.7 | 0.6 | 0.6 | 0.7 | 0.6 | 0.7 | 0.5 | 0.0 | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 50.9 | 45.8 | 45.7 | 53.0 | 57.8 | 50.7 | 65.0 | 59.1 | 62.4 | 55.9 | 48.9 | 51.3 | 55.4 | 44.7 | 45.2 | 57.3 | 59.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 27.0 | 27.8 | 27.4 | 27.7 | 26.6 | 26.1 | 26.6 | 23.2 | 21.7 | 22.0 | 21.0 | 21.6 | 21.9 | 21.6 | 18.2 | 18.6 | ||||||||||||||||||||||||
| Accrued Expenses | 280.6 | 297.0 | 302.0 | 271.3 | 274.6 | 278.7 | 301.2 | 252.0 | 274.1 | 271.5 | 262.0 | 247.9 | 275.9 | 289.1 | 264.6 | 254.0 | 258.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 506.0 | 575.4 | 564.0 | 529.8 | 583.6 | 629.7 | 564.6 | 477.4 | 460.6 | 500.3 | 487.5 | 486.6 | 491.9 | 543.6 | 506.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,871.8 | 1,820.1 | 1,901.6 | 1,847.1 | 1,839.1 | 1,859.5 | 2,075.1 | 1,297.3 | 1,322.9 | 1,325.1 | 1,320.8 | 1,471.5 | 1,470.7 | 1,468.7 | 1,191.1 | 1,190.9 | 1,190.6 | 1,190.3 | 1,190.1 | 1,189.8 | 1,044.6 | 1,044.4 | 1,044.1 | 1,044.4 | 999.0 | 848.9 | 848.7 | 848.6 | 848.4 | 848.3 | 848.2 | 858.7 | 859.7 | 858.8 | 874.9 | 888.5 | 950.3 | 1,014.2 | 1,099.6 | 1,054.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | 96.9 | 101.6 | 99.3 | 96.6 | 89.8 | 94.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 20.6 | 22.0 | 18.1 | 18.2 | 14.5 | 13.2 | 16.3 | 17.4 | 17.9 | 17.3 | 15.8 | 12.6 | 14.5 | 15.0 | 14.6 | 28.4 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 299.5 | 303.0 | 287.8 | 283.2 | 273.1 | 267.2 | 301.3 | 281.3 | 286.0 | 291.9 | 279.3 | 286.1 | 267.3 | 264.2 | 185.7 | 189.6 | 196.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | 53.4 | 55.0 | - | 55.1 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 192.9 | 202.3 | 206.2 | 205.6 | 193.4 | 194.8 | 208.2 | 193.9 | 201.6 | 206.7 | 194.8 | 196.8 | 198.6 | 195.8 | 206.7 | 230.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,870.2 | 2,900.8 | 2,959.6 | 2,865.7 | 2,889.2 | 2,951.2 | 3,149.2 | 2,249.9 | 2,271.1 | 2,324.0 | 2,282.4 | 2,441.0 | 2,428.5 | 2,472.3 | 2,090.0 | 2,124.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,620.1 | 4,500.1 | 4,424.8 | 4,350.3 | 4,325.7 | 4,230.2 | 4,159.3 | 4,092.5 | 4,055.7 | 3,934.3 | 3,874.0 | 3,713.4 | 3,671.5 | 3,531.7 | 3,447.1 | 3,313.8 | 3,266.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 13.9 | 57.6 | 45.3 | 48.2 | (77.2) | (130.9) | (24.7) | (116.4) | (110.2) | (45.8) | (146.2) | (87.8) | (89.2) | (126.2) | (264.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 1,184.0 | 1,184.3 | 1,193.1 | 1,165.8 | 1,082.1 | 1,050.3 | ||||||||||||||||||||||
| Minority Interest | (1.4) | (1.3) | (1.3) | (1.2) | (0.7) | (0.6) | (0.6) | (0.4) | (0.3) | (0.2) | 0.1 | 0.2 | 0.3 | 0.3 | (0.2) | (0.2) | (0.1) | |||||||||||||||||||||||
| Total Stockholders Equity | 4,049.8 | 4,027.5 | 4,011.4 | 4,011.6 | 3,906.6 | 3,794.7 | 3,818.9 | 3,653.8 | 3,618.6 | 3,541.4 | 3,387.1 | 3,278.7 | 3,229.2 | 3,039.3 | 2,802.8 | 2,788.2 | ||||||||||||||||||||||||
| Total Equity | 4,048.4 | 4,026.2 | 4,010.1 | 4,010.4 | 3,905.9 | 3,794.1 | 3,818.3 | 3,653.4 | 3,618.3 | 3,541.2 | 3,387.2 | 3,278.9 | 3,229.5 | 3,039.6 | 2,802.6 | 2,788.0 | 2,898.9 | 2,803.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,872.3 | 1,820.8 | 1,902.3 | 1,847.9 | 1,939.8 | 1,960.2 | 2,075.7 | 1,297.9 | 1,323.6 | 1,325.7 | 1,321.5 | 1,472.0 | 1,470.7 | 1,468.7 | 1,191.1 | 1,190.9 | 1,190.6 | 1,190.3 | 1,190.1 | 1,189.9 | 1,044.6 | 1,044.4 | 1,044.3 | 1,044.7 | 999.3 | 849.3 | 849.1 | 849.0 | 848.9 | 848.8 | 848.8 | 859.2 | 860.6 | 859.0 | 875.2 | 888.8 | 950.6 | 1,015.3 | 1,100.8 | 1,055.6 |
| Net debt | 1,286.1 | 1,240.8 | 1,308.5 | 1,279.7 | 1,345.7 | 1,339.4 | 1,442.5 | 597.2 | 707.3 | 791.4 | 758.8 | 1,015.0 | 960.0 | 1,038.5 | 510.4 | 633.1 | 457.4 | 334.9 | ||||||||||||||||||||||
| Working Capital | 1,210.7 | 1,067.8 | 1,090.9 | 1,086.7 | 1,043.1 | 963.0 | 1,113.2 | 1,152.1 | 1,093.9 | 946.0 | 1,030.7 | 1,001.3 | 1,032.6 | 855.7 | 1,128.5 | 1,037.5 | 1,213.0 | |||||||||||||||||||||||
| Book Value | 4,049.8 | 4,027.5 | 4,011.4 | 4,011.6 | 3,906.6 | 3,794.7 | 3,818.9 | 3,653.8 | 3,618.6 | 3,541.4 | 3,387.1 | 3,278.7 | 3,229.2 | 3,039.3 | 2,802.8 | 2,788.2 | 2,899.0 | 2,803.1 | ||||||||||||||||||||||
| Tangible Book Value | (540.6) | (634.4) | (678.9) | (626.4) | (648.4) | (741.8) | (846.5) | (64.3) | (153.5) | (308.7) | (209.8) | (393.0) | (362.2) | (546.6) | (17.0) | (105.4) | 56.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.8 |
| 56.2 |
| 62.8 |
| 46.6 |
| 48.3 |
| 65.2 |
| 55.7 |
| 51.4 |
| 37.2 |
| 53.8 |
| 46.3 |
| 41.0 |
| 33.9 |
| 51.5 |
| 41.4 |
| 43.8 |
| 74.2 |
| 78.0 |
| 70.8 |
| 55.0 |
| 61.1 |
| 54.6 |
| 53.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,681.3 |
| 1,678.0 |
| 1,583.4 |
| 1,493.7 |
| 1,651.1 |
| 1,657.2 |
| 1,520.8 |
| 1,397.3 |
| 1,289.1 |
| 1,261.4 |
| 1,190.6 |
| 1,216.9 |
| 1,129.2 |
| 1,092.5 |
| 1,155.2 |
| 1,113.7 |
| 1,069.3 |
| 1,004.0 |
| 955.5 |
| 861.4 |
| 823.7 |
| 822.7 |
| 857.4 |
| 969.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 325.8 |
| 327.3 |
| 314.6 |
| 313.4 |
| 302.8 |
| 298.3 |
| 293.3 |
| 281.9 |
| 283.3 |
| 280.3 |
| 273.3 |
| 275.0 |
| 271.9 |
| 281.2 |
| 276.8 |
| 267.8 |
| 267.1 |
| 258.4 |
| 250.9 |
| 254.2 |
| 250.1 |
| 247.8 |
| 261.1 |
| 250.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,197.1 |
| 2,210.6 |
| 1,928.7 |
| 1,895.6 |
| 1,863.6 |
| 1,842.7 |
| 1,832.0 |
| 1,779.7 |
| 1,774.4 |
| 1,697.3 |
| 1,694.4 |
| 1,698.0 |
| 1,708.8 |
| 1,690.6 |
| 1,722.8 |
| 1,704.2 |
| 1,679.8 |
| 1,666.7 |
| 1,645.6 |
| 1,632.6 |
| 1,662.9 |
| 1,516.3 |
| 597.3 |
| 613.4 |
| 626.6 |
| 441.6 |
| 415.6 |
| 417.1 |
| 422.2 |
| 426.2 |
| 388.0 |
| 390.9 |
| 365.7 |
| 372.7 |
| 383.3 |
| 395.5 |
| 393.1 |
| 408.2 |
| 414.7 |
| 414.9 |
| 425.4 |
| 428.6 |
| 435.5 |
| 462.4 |
| 354.3 |
| 111.2 |
| 107.2 |
| 110.9 |
| 104.7 |
| 104.5 |
| 106.6 |
| 106.3 |
| 108.1 |
| 94.0 |
| 82.4 |
| 64.9 |
| 65.9 |
| 66.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.9 |
| 146.1 |
| 138.8 |
| 136.5 |
| 147.8 |
| 130.9 |
| 129.5 |
| 113.2 |
| 104.4 |
| 84.6 |
| 85.2 |
| 83.2 |
| 18.8 |
| 18.5 |
| 18.2 |
| 18.1 |
| 18.3 |
| 16.8 |
| 16.3 |
| 15.8 |
| 16.3 |
| 18.7 |
| 18.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,999.7 |
| 4,917.2 |
| 4,854.6 |
| 4,783.0 |
| 4,460.7 |
| 4,414.4 |
| 4,225.6 |
| 4,073.6 |
| 3,943.7 |
| 3,813.9 |
| 3,713.9 |
| 3,640.2 |
| 3,551.5 |
| 3,473.9 |
| 3,554.8 |
| 3,483.5 |
| 3,485.5 |
| 3,399.6 |
| 3,317.8 |
| 3,224.2 |
| 3,163.8 |
| 3,154.9 |
| 3,262.5 |
| 3,109.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.8 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 1.0 |
| 1.2 |
| 1.2 |
| 49.0 |
| 45.1 |
| 41.5 |
| 33.3 |
| 28.4 |
| 41.8 |
| 38.5 |
| 43.6 |
| 17.6 |
| 9.8 |
| 11.9 |
| 12.4 |
| 8.1 |
| 10.3 |
| 10.9 |
| 12.6 |
| 11.0 |
| 13.1 |
| 15.6 |
| 15.5 |
| 12.6 |
| 11.2 |
| 11.8 |
| 18.8 |
| 17.6 |
| 17.6 |
| 16.4 |
| 16.5 |
| 16.7 |
| 15.9 |
| 16.6 |
| 16.1 |
| 15.2 |
| 13.9 |
| 13.0 |
| 13.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 259.8 |
| 252.1 |
| 230.4 |
| 206.1 |
| 208.8 |
| 236.9 |
| 225.9 |
| 208.8 |
| 180.3 |
| 185.2 |
| 162.8 |
| 178.2 |
| 187.5 |
| 185.5 |
| 163.0 |
| 158.2 |
| 184.7 |
| 170.2 |
| 145.8 |
| 142.7 |
| 152.9 |
| 160.8 |
| 141.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 513.8 |
| 468.3 |
| 480.0 |
| 469.1 |
| 450.4 |
| 377.5 |
| 399.1 |
| 409.7 |
| 401.3 |
| 366.9 |
| 357.9 |
| 370.7 |
| 361.8 |
| 339.2 |
| 364.7 |
| 360.2 |
| 347.0 |
| 316.3 |
| 361.0 |
| 336.9 |
| 313.9 |
| 278.5 |
| 309.2 |
| 305.4 |
| 297.7 |
| 96.6 |
| 93.4 |
| 96.9 |
| 92.0 |
| 92.1 |
| 94.3 |
| 93.5 |
| 94.5 |
| 80.8 |
| 69.9 |
| 53.3 |
| 54.6 |
| 55.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.8 |
| 32.2 |
| 31.0 |
| 35.2 |
| 36.5 |
| 30.4 |
| 5.1 |
| 1.6 |
| 1.9 |
| 2.1 |
| 2.4 |
| 2.5 |
| 2.8 |
| 3.0 |
| 3.3 |
| 3.3 |
| 3.5 |
| 3.3 |
| 2.2 |
| 2.2 |
| 2.4 |
| 2.4 |
| 1.8 |
| 2.0 |
| 196.4 |
| 211.1 |
| 211.2 |
| 173.2 |
| 163.9 |
| 151.9 |
| 150.4 |
| 148.2 |
| 146.6 |
| 162.0 |
| 140.1 |
| 130.9 |
| 128.0 |
| 131.1 |
| 127.8 |
| 131.6 |
| 137.6 |
| 172.8 |
| 171.9 |
| 171.4 |
| 166.4 |
| 182.7 |
| 152.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 245.3 |
| 247.4 |
| 258.0 |
| 258.8 |
| 255.4 |
| 266.8 |
| 223.3 |
| 216.4 |
| 199.8 |
| 197.4 |
| 169.4 |
| 177.7 |
| 177.7 |
| 138.2 |
| 154.6 |
| 160.8 |
| 160.9 |
| 155.7 |
| 122.9 |
| 122.9 |
| 122.3 |
| 121.2 |
| 120.1 |
| 107.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,100.8 |
| 2,114.1 |
| 2,128.3 |
| 2,110.1 |
| 1,850.7 |
| 1,874.1 |
| 1,829.1 |
| 1,812.6 |
| 1,713.9 |
| 1,550.7 |
| 1,550.8 |
| 1,528.2 |
| 1,496.2 |
| 1,479.2 |
| 1,494.2 |
| 1,494.3 |
| 1,468.6 |
| 1,513.1 |
| 1,507.4 |
| 1,497.2 |
| 1,522.5 |
| 1,611.1 |
| 1,707.7 |
| 1,612.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,126.5 |
| 3,048.9 |
| 2,974.2 |
| 2,954.3 |
| 2,841.5 |
| 2,778.1 |
| 2,712.3 |
| 2,717.1 |
| 2,615.1 |
| 2,556.4 |
| 2,489.9 |
| 2,452.4 |
| 2,342.1 |
| 2,276.6 |
| 2,203.5 |
| 2,162.7 |
| 2,057.9 |
| 1,992.6 |
| 1,937.4 |
| 1,910.6 |
| 1,834.7 |
| 1,803.1 |
| 1,759.2 |
| (169.8) |
| (88.5) |
| (69.6) |
| (57.1) |
| (29.2) |
| (60.6) |
| (13.5) |
| (81.2) |
| (129.6) |
| (150.3) |
| (127.3) |
| (159.9) |
| (124.9) |
| (130.0) |
| (129.2) |
| (114.1) |
| (125.8) |
| (65.7) |
| (89.5) |
| (97.5) |
| (128.8) |
| (178.4) |
| (201.7) |
| (147.6) |
| (153.9) |
| 1,057.1 |
| 1,058.7 |
| 1,066.1 |
| 1,063.9 |
| 1,079.7 |
| 1,095.3 |
| 1,104.8 |
| 985.9 |
| 989.1 |
| 1,002.9 |
| 1,011.8 |
| 957.5 |
| 835.8 |
| 817.3 |
| 803.8 |
| 799.7 |
| 797.9 |
| 789.9 |
| 794.4 |
| 787.3 |
| 794.4 |
| 799.2 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,899.0 |
| 2,803.1 |
| 2,726.2 |
| 2,672.8 |
| 2,609.9 |
| 2,540.2 |
| 2,396.5 |
| 2,261.0 |
| 2,229.8 |
| 2,263.2 |
| 2,163.1 |
| 2,112.0 |
| 2,055.2 |
| 1,994.6 |
| 2,060.6 |
| 1,989.2 |
| 2,016.9 |
| 1,886.5 |
| 1,810.3 |
| 1,727.0 |
| 1,641.3 |
| 1,543.9 |
| 1,554.7 |
| 1,496.9 |
| 2,726.3 |
| 2,672.9 |
| 2,610.0 |
| 2,540.3 |
| 2,396.5 |
| 2,261.0 |
| 2,229.8 |
| 2,263.2 |
| 2,163.1 |
| 2,112.0 |
| 2,055.2 |
| 1,994.6 |
| 2,060.6 |
| 1,989.2 |
| 2,016.9 |
| 1,886.5 |
| 1,810.3 |
| 1,727.0 |
| 1,641.3 |
| 1,543.9 |
| 1,554.7 |
| 1,496.9 |
| 383.6 |
| 475.5 |
| 86.5 |
| 18.6 |
| 166.5 |
| 298.3 |
| 430.1 |
| 216.7 |
| 333.2 |
| 305.8 |
| 392.8 |
| 382.4 |
| 357.0 |
| 400.4 |
| 447.6 |
| 483.1 |
| 571.9 |
| 670.5 |
| 734.5 |
| 779.3 |
| 861.4 |
| 694.1 |
| 1,198.0 |
| 1,114.3 |
| 1,043.3 |
| 1,273.6 |
| 1,258.2 |
| 1,111.1 |
| 995.9 |
| 922.2 |
| 903.6 |
| 820.0 |
| 855.1 |
| 790.0 |
| 727.9 |
| 795.0 |
| 766.7 |
| 753.0 |
| 643.1 |
| 618.6 |
| 547.5 |
| 545.2 |
| 513.6 |
| 552.0 |
| 671.6 |
| 2,726.2 |
| 2,672.8 |
| 2,609.9 |
| 2,540.2 |
| 2,396.5 |
| 2,261.0 |
| 2,229.8 |
| 2,263.2 |
| 2,163.1 |
| 2,112.0 |
| 2,055.2 |
| 1,994.6 |
| 2,060.6 |
| 1,989.2 |
| 2,016.9 |
| 1,886.5 |
| 1,810.3 |
| 1,727.0 |
| 1,641.3 |
| 1,543.9 |
| 1,554.7 |
| 1,496.9 |
| 38.1 |
| (84.2) |
| (164.4) |
| 239.6 |
| 229.1 |
| 115.9 |
| (3.9) |
| (28.4) |
| 95.5 |
| (2.2) |
| 49.0 |
| (11.9) |
| (86.6) |
| (43.7) |
| (94.5) |
| (114.1) |
| (232.4) |
| (284.3) |
| (365.2) |
| (432.8) |
| (524.2) |
| (570.6) |
| (373.7) |