| (in millions of USD) | Q2 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 | Q4 FY 22 | Q3 FY 22 | Q2 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 600.8 | 1,742.9 | 516.4 | 467.9 | 439.8 | 439.3 | 460.9 | 425.5 | 423.0 | 489.2 | 430.8 | 462.0 | 561.2 | 525.7 | 710.4 | |||||||||||||||||||||||||
| (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 | 1,742.9 | 439.3 | 489.2 | 561.2 | 647.5 | 859.8 | 612.1 | 561.2 | 389.8 | 460.7 | 415.7 | 584.0 | 507.3 | 544.5 | 689.8 | 206.0 | - | |||
| Restricted Cash | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 1.0 | 1.2 | 1.2 | 1.2 | - | - | - | - | - | - | - | ||
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 64.9 | 5.4 | 112.9 | 38.2 | - | 0.0 | 72.0 | |||
| Cash And Short Term Investments | 1,742.9 | 439.3 | 489.2 | 561.2 | 647.5 | 859.8 | 612.1 | 561.2 | 389.8 | 460.7 | 480.6 | 589.4 | 620.2 | 582.7 | 689.8 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 756.1 | 703.0 | 675.2 | 628.8 | 555.1 | 507.5 | 578.4 | 540.0 | 629.6 | 523.9 | 584.9 | 500.1 | 496.7 | 440.3 | 390.5 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 671.9 | 612.3 | 575.4 | 533.9 | 430.9 | 360.5 | 392.9 | 380.5 | 311.9 | 295.2 | 292.7 | 302.3 | 315.9 | 304.2 | 248.1 | 218.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,973.3 | 1,760.5 | 1,809.3 | 1,685.9 | 1,645.4 | 1,645.9 | 1,580.6 | 1,497.3 | 1,474.9 | 1,313.2 | 1,292.0 | 1,241.2 | 1,215.8 | 1,110.6 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 465.0 | 458.4 | 437.0 | 401.1 | 373.4 | 306.8 | 332.4 | 339.2 | 351.4 | 301.7 | 314.7 | 309.6 | 332.7 | 347.0 | 361.1 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 521.5 | 232.6 | 5.7 | 7.7 | 9.9 | 13.0 | 12.9 | 8.8 | 8.2 | 1.8 | 2.3 | 6.0 | 7.6 | 8.5 | 4.0 | 1,256.0 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 85.9 | 81.5 | 82.1 | 82.7 | 85.5 | 86.5 | 87.8 | 87.6 | 88.2 | 88.4 | 89.5 | 91.0 | 91.0 | 91.9 | 93.1 | 92.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 524.3 | 235.2 | 8.0 | 9.9 | 12.1 | 15.5 | 15.2 | 10.6 | 9.1 | 2.4 | 3.0 | 7.1 | 8.9 | 12.1 | 4.3 | 1,266.0 | ||||
| 647.5 |
| 578.8 |
| - |
| 780.2 |
| 859.8 |
| - |
| - |
| - |
| 612.1 |
| 555.7 |
| 531.9 |
| 554.0 |
| 561.2 |
| 525.8 |
| 449.6 |
| 438.7 |
| 389.8 |
| 395.6 |
| 355.3 |
| 348.5 |
| 460.7 |
| 475.8 |
| 433.3 |
| 430.9 |
| 415.7 |
| Restricted Cash | 1.4 | 0.8 | - | - | 0.9 | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.0 | 20.1 | 68.5 | 64.9 |
| Cash And Short Term Investments | 600.8 | 1,742.9 | 516.4 | 467.9 | 439.8 | 439.3 | 460.9 | 425.5 | 423.0 | 489.2 | 430.8 | 462.0 | 561.2 | 525.7 | 710.4 | 647.5 | 578.8 | - | 780.2 | 859.8 | - | - | - | 612.1 | 555.7 | 531.9 | 554.0 | 561.2 | 525.8 | 449.6 | 438.7 | 389.8 | 395.6 | 355.3 | 348.5 | 460.7 | 490.8 | 453.4 | 499.4 | 480.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,038.0 | 756.1 | 808.5 | 796.8 | 761.6 | 703.0 | 802.0 | 706.3 | 752.0 | 675.2 | 674.0 | 669.9 | 628.8 | 605.7 | 615.8 | 555.1 | 553.4 | - | 546.3 | 507.5 | - | - | - | 578.4 | 574.3 | 600.0 | 582.7 | 540.0 | 562.9 | 560.4 | 581.4 | 629.6 | 611.6 | 591.1 | 576.9 | 523.9 | 595.2 | 625.1 | 607.0 | 584.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 976.4 | 671.9 | 658.2 | 658.7 | 638.5 | 612.3 | 620.5 | 564.3 | 609.4 | 575.4 | 574.3 | 567.6 | 533.9 | 535.2 | 475.6 | 430.9 | 406.2 | - | 374.7 | 360.5 | - | - | - | 392.9 | 414.6 | 421.4 | 396.2 | 380.5 | 391.4 | 393.5 | 404.9 | 311.9 | 327.9 | 314.9 | 311.5 | 295.2 | 305.1 | 299.3 | 301.3 | 292.7 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 255.7 | 183.4 | 154.6 | 137.1 | 124.5 | 131.2 | 127.4 | 137.3 | 123.3 | 117.9 | 102.4 | 98.8 | 112.9 | 109.8 | 102.7 | 88.6 | 88.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,870.9 | 3,354.3 | 2,137.7 | 2,060.5 | 1,964.4 | 1,885.8 | 2,010.8 | 1,925.9 | 1,907.7 | 1,857.7 | 1,781.5 | 1,798.3 | 1,836.8 | 1,776.4 | 1,904.5 | 1,722.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,157.4 | 1,973.3 | 1,925.6 | 1,919.4 | 1,821.4 | 1,760.5 | 1,853.7 | 1,752.0 | 1,831.1 | 1,809.3 | 1,728.6 | 1,717.4 | 1,685.9 | 1,638.3 | 1,647.0 | 1,645.4 | 1,637.7 | - | 1,611.3 | 1,645.9 | - | - | - | 1,580.6 | 1,540.6 | 1,566.8 | 1,502.5 | 1,497.3 | 1,475.2 | 1,474.3 | 1,510.4 | 1,474.9 | 1,432.0 | 1,385.5 | 1,357.9 | 1,313.2 | 1,322.9 | 1,302.7 | 1,318.1 | 1,292.0 |
| Accumulated Depreciation | 1,356.3 | 1,346.3 | 1,322.5 | 1,307.6 | 1,232.7 | 1,183.3 | 1,274.9 | 1,208.2 | 1,263.0 | 1,248.3 | 1,205.4 | 1,189.4 | 1,159.1 | 1,137.1 | 1,142.1 | 1,136.3 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 801.1 | 627.0 | 603.1 | 611.8 | 588.7 | 577.2 | 578.8 | 543.8 | 568.1 | 561.0 | 523.2 | 528.0 | 526.8 | 501.2 | 504.9 | 509.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 41.8 | 41.0 | 40.3 | 42.0 | 42.5 | 48.5 | 47.8 | 47.4 | 47.8 | 46.6 | 45.7 | 43.6 | 42.9 | 41.1 | 15.2 | 14.5 | 12.4 | |||||||||||||||||||||||
| Goodwill | 3,787.9 | 1,511.2 | 1,499.1 | 1,504.0 | 1,454.3 | 1,430.1 | 1,498.3 | 1,200.9 | 1,207.7 | 1,016.3 | 1,001.1 | 968.1 | 964.8 | 963.8 | 918.5 | 924.3 | 936.3 | - | ||||||||||||||||||||||
| Intangible Assets | 3,238.8 | 432.6 | 440.7 | 452.8 | 446.8 | 454.1 | 462.9 | 296.9 | 332.2 | 116.6 | 123.0 | 107.5 | 112.8 | 121.7 | 80.9 | 85.7 | 95.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 108.7 | 80.4 | 83.6 | 87.0 | 89.6 | 92.2 | 93.5 | 88.5 | 90.4 | 87.4 | 83.4 | 75.2 | 73.8 | 71.2 | 75.3 | 78.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 80.4 | 82.4 | 78.7 | 83.1 | 76.0 | 74.0 | 77.7 | 75.6 | 75.9 | 76.0 | 71.9 | 80.9 | 54.7 | 58.8 | 61.8 | 63.4 | 37.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 432.9 | 385.3 | 379.7 | 386.1 | 379.5 | 384.1 | 393.7 | 382.8 | 388.0 | 381.0 | 373.5 | 365.9 | 339.1 | 336.8 | 316.8 | 324.2 | 263.0 | |||||||||||||||||||||||
| Total Non-Current Assets | 8,260.7 | 2,956.1 | 2,922.6 | 2,954.7 | 2,869.3 | 2,845.5 | 2,933.7 | 2,484.4 | 2,496.0 | 2,074.9 | 2,020.8 | 1,969.5 | 1,943.5 | 1,923.5 | 1,821.1 | 1,843.3 | 1,835.1 | |||||||||||||||||||||||
| Total Assets | 11,131.6 | 6,310.4 | 5,060.3 | 5,015.2 | 4,833.7 | 4,731.3 | 4,944.5 | 4,410.3 | 4,403.7 | 3,932.6 | 3,802.3 | 3,767.8 | 3,780.3 | 3,699.9 | 3,725.6 | 3,565.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 642.2 | 465.0 | 458.1 | 471.5 | 473.7 | 458.4 | 460.4 | 430.9 | 459.2 | 437.0 | 408.1 | 397.3 | 401.1 | 418.1 | 411.0 | 373.4 | 337.8 | - | 327.0 | 306.8 | - | - | - | 332.4 | 340.4 | 347.4 | 344.4 | 339.2 | 334.5 | 331.2 | 367.0 | 351.4 | 334.7 | 315.2 | 313.6 | 301.7 | 304.4 | 310.0 | 293.5 | 314.7 |
| Short Term Debt | 2.8 | 2.8 | 2.8 | 2.8 | 2.6 | 2.6 | 2.5 | 2.2 | 2.3 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 2.2 | 2.3 | - | ||||||||||||||||||||||
| Deferred Revenue Current | 271.8 | 175.7 | 176.5 | 167.9 | 141.2 | 119.3 | 126.0 | 137.1 | 126.6 | 95.9 | 80.9 | 73.7 | 70.2 | 64.5 | 58.8 | 46.6 | 39.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 34.9 | 24.4 | 24.3 | 24.0 | 23.4 | 22.6 | 21.8 | 19.4 | 19.5 | 19.5 | 18.1 | 19.5 | 19.0 | 18.8 | 19.4 | 20.1 | ||||||||||||||||||||||||
| Accrued Expenses | 760.4 | 572.0 | 529.2 | 501.4 | 449.6 | 447.2 | 451.7 | 423.6 | 415.1 | 413.1 | 390.5 | 340.0 | 333.4 | 333.9 | 344.3 | 357.3 | 362.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,879.9 | 1,298.3 | 1,405.3 | 1,421.8 | 1,655.9 | 1,333.2 | 1,274.7 | 1,241.4 | 1,197.0 | 1,037.8 | 1,044.0 | 1,121.4 | 1,185.5 | 1,303.4 | 1,242.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,375.0 | 521.5 | 577.7 | 622.5 | 4.5 | 232.6 | 467.8 | 190.0 | 230.5 | 5.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 77.8 | 60.0 | 63.5 | 67.2 | 70.6 | 73.7 | 76.9 | 73.1 | 75.2 | 72.3 | 69.6 | 60.0 | 58.9 | 56.7 | 60.4 | 64.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 4.4 | 4.7 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.5 | 4.5 | 4.5 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 979.9 | 279.3 | 281.5 | 282.2 | 267.1 | 260.7 | 311.3 | 252.4 | 254.1 | 211.3 | 207.1 | 199.6 | 200.2 | 189.0 | 196.7 | 206.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 4,506.0 | 920.8 | 982.7 | 1,029.8 | 392.0 | 612.3 | 914.1 | 579.7 | 620.5 | 355.7 | 339.1 | 337.2 | 337.4 | 379.9 | 393.1 | 406.4 | ||||||||||||||||||||||||
| Total Liabilities | 6,385.9 | 2,219.1 | 2,388.0 | 2,451.6 | 2,047.9 | 1,945.5 | 2,188.8 | 1,821.1 | 1,817.5 | 1,393.5 | 1,383.1 | 1,458.6 | 1,522.9 | 1,683.3 | 1,635.4 | 1,334.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 89.4 | 85.9 | 78.0 | 78.0 | 81.0 | 81.5 | 81.5 | 81.7 | 82.3 | 82.1 | 82.1 | 82.4 | 82.7 | 82.7 | 83.6 | 85.5 | 86.1 | - | 86.1 | 86.5 | - | - | - | 87.8 | 87.6 | 87.9 | 87.8 | 87.6 | 87.6 | 87.6 | 87.4 | 88.2 | 88.0 | 88.0 | 88.7 | 88.4 | 88.3 | 89.6 | 90.0 | 89.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,030.1 | 2,987.1 | 2,902.9 | 2,791.8 | 3,090.5 | 3,115.6 | 2,993.2 | 2,877.7 | 2,857.4 | 2,778.0 | 2,705.8 | 2,554.7 | 2,509.7 | 2,329.9 | 2,334.6 | 2,461.6 | 2,353.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (357.6) | (302.5) | (316.0) | (313.3) | (392.2) | (418.3) | (325.5) | (382.8) | (365.0) | (331.9) | (378.8) | (337.9) | (344.3) | (404.3) | (333.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 7.7 | 6.9 | 7.4 | 7.1 | 6.5 | 7.0 | 6.5 | 12.6 | 11.5 | 10.9 | 10.1 | 10.0 | 9.3 | 8.3 | 5.3 | 4.9 | 2.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 4,738.0 | 4,084.4 | 2,664.9 | 2,556.5 | 2,779.3 | 2,778.8 | 2,749.2 | 2,576.6 | 2,574.7 | 2,528.2 | 2,409.1 | 2,299.2 | 2,248.1 | 2,008.3 | 2,084.9 | 2,225.8 | ||||||||||||||||||||||||
| Total Equity | 4,745.7 | 4,091.3 | 2,672.3 | 2,563.6 | 2,785.8 | 2,785.8 | 2,771.9 | 2,604.9 | 2,601.3 | 2,553.7 | 2,419.2 | 2,309.2 | 2,257.4 | 2,016.6 | 2,090.2 | 2,230.7 | 2,140.3 | 2,107.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,377.8 | 524.3 | 580.5 | 625.3 | 7.1 | 235.2 | 470.3 | 192.2 | 232.8 | 8.0 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 2.2 | 2.3 | - | 2.4 | 2.5 | - | - | - | 2.3 | 2.4 | 1.4 | 2.1 | 1.8 | 1.4 | 1.1 | 1.4 | 1.2 | 1.1 | 1.2 | 1.1 | 0.8 | 0.9 | 1.1 | 1.1 | 1.2 |
| Net debt | 2,777.0 | (1,218.6) | 64.1 | 157.4 | (432.7) | (204.1) | 9.4 | (233.3) | (190.2) | (481.2) | (428.6) | (459.8) | (559.0) | (523.5) | (708.3) | (645.3) | (576.5) | - | ||||||||||||||||||||||
| Working Capital | 991.0 | 2,056.0 | 732.4 | 638.7 | 308.5 | 552.6 | 736.1 | 684.5 | 710.7 | 819.9 | 737.5 | 676.9 | 651.3 | 473.0 | 662.2 | 793.8 | 727.2 | - | ||||||||||||||||||||||
| Book Value | 4,738.0 | 4,084.4 | 2,664.9 | 2,556.5 | 2,779.3 | 2,778.8 | 2,749.2 | 2,576.6 | 2,574.7 | 2,528.2 | 2,409.1 | 2,299.2 | 2,248.1 | 2,008.3 | 2,084.9 | 2,225.8 | 2,138.2 | 2,107.9 | ||||||||||||||||||||||
| Tangible Book Value | (2,288.7) | 2,140.6 | 725.1 | 599.7 | 878.2 | 894.6 | 788.0 | 1,078.8 | 1,034.8 | 1,395.3 | 1,285.0 | 1,223.6 | 1,170.5 | 922.8 | 1,085.5 | 1,215.8 | 1,106.1 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 206.0 |
| - |
| - |
| - |
| - |
| 315.0 |
| 1,754.0 |
| 1,961.1 |
| - |
| - |
| 802.0 |
| 803.8 |
| - |
| - |
| Prepaid Expenses | 71.5 | 53.4 | 55.3 | 45.0 | 44.1 | 39.6 | 45.4 | 44.5 | 50.9 | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 183.4 | 131.2 | 117.9 | 112.9 | 88.6 | 189.5 | 153.4 | 163.4 | 147.4 | 122.0 | 204.4 | 249.8 | 345.6 | 251.4 | 433.3 | 228.0 | 579.0 | 131.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,354.3 | 1,885.8 | 1,857.7 | 1,836.8 | 1,722.1 | 1,917.3 | 1,736.8 | 1,645.1 | 1,478.7 | 1,401.8 | 1,497.7 | 1,636.2 | 1,665.5 | 1,540.4 | 1,761.7 | 4,424.0 | 4,351.0 | 4,064.2 | - | - |
| 1,026.6 |
| 999.0 |
| 2,825.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,346.3 | 1,183.3 | 1,248.3 | 1,159.1 | 1,136.3 | 1,120.8 | 1,049.1 | 978.5 | 953.2 | 848.7 | 848.5 | 797.3 | 789.6 | 737.5 | 705.2 | 700.0 | 1,775.0 | - | - | - |
| Property,Plant & Equipment Net | 627.0 | 577.2 | 561.0 | 526.8 | 509.1 | 525.1 | 531.5 | 518.8 | 521.7 | 464.5 | 443.5 | 443.9 | 426.2 | 373.1 | 321.4 | 299.0 | 1,050.0 | 993.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 41.0 | 48.5 | 46.6 | 42.9 | 14.5 | 11.7 | 9.8 | 7.7 | 6.7 | 5.6 | 5.6 | 3.9 | 4.7 | 8.6 | 3.6 | - | - | - | - | - |
| Goodwill | 1,511.2 | 1,430.1 | 1,016.3 | 964.8 | 924.3 | 944.8 | 927.2 | 875.9 | 886.8 | 774.7 | 778.3 | 632.1 | 659.8 | 651.4 | 497.5 | 491.2 | 506.0 | 3,755.0 | - | - |
| Intangible Assets | 432.6 | 454.1 | 116.6 | 112.8 | 85.7 | 106.4 | 138.0 | 136.1 | 156.2 | 160.3 | 187.2 | 91.4 | 106.9 | 123.3 | 76.6 | 92.0 | 501.0 | 616.5 | - | - |
| Operating Lease Right Of Use Assets | 80.4 | 92.2 | 87.4 | 73.8 | 78.0 | 87.3 | 91.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 82.4 | 74.0 | 76.0 | 54.7 | 63.4 | 158.3 | 138.1 | 164.5 | 149.9 | 297.4 | 326.1 | 304.1 | 303.6 | 21.4 | 45.4 | 320.0 | 583.0 | 608.5 | - | - |
| Other Non-Current Assets | 385.3 | 384.1 | 381.0 | 339.1 | 324.2 | 272.0 | 316.5 | 196.8 | 202.9 | 188.4 | 153.3 | 149.8 | 144.9 | 151.2 | 193.0 | 181.0 | 252.0 | 164.6 | - | - |
| Total Non-Current Assets | 2,956.1 | 2,845.5 | 2,074.9 | 1,943.5 | 1,843.3 | 2,360.3 | 2,370.9 | 2,201.7 | 2,221.5 | 2,199.9 | 2,225.9 | 1,995.3 | 2,074.7 | 1,845.7 | 1,909.8 | 8,191.0 | 6,778.0 | 6,416.0 | - | - |
| Total Assets | 6,310.4 | 4,731.3 | 3,932.6 | 3,780.3 | 3,565.4 | 4,277.6 | 4,107.7 | 3,846.8 | 3,700.2 | 3,601.7 | 3,723.6 | 3,631.5 | 3,740.2 | 3,386.1 | 3,671.5 | 12,615.0 | 11,129.0 | 10,480.2 | - | - |
| 397.0 |
| 1,273.0 |
| 1,234.6 |
| - |
| - |
| Short Term Debt | 2.8 | 2.6 | 2.3 | 2.2 | 2.2 | 2.5 | 2.3 | 1.8 | 0.9 | 0.6 | 0.7 | 1.1 | 1.3 | 3.6 | 0.3 | 10.0 | 75.0 | 1,679.0 | - | - |
| Deferred Revenue Current | 175.7 | 119.3 | 95.9 | 70.2 | 46.6 | 56.2 | 57.4 | 61.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 24.4 | 22.6 | 19.5 | 19.0 | 20.1 | 19.8 | 19.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 572.0 | 447.2 | 413.1 | 333.4 | 357.3 | 457.4 | 430.8 | 416.7 | 384.4 | 350.2 | 392.7 | 464.3 | 499.9 | 458.3 | 472.9 | 442.0 | 1,276.0 | 991.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,298.3 | 1,333.2 | 1,037.8 | 1,185.5 | 928.3 | 871.0 | 849.7 | 872.1 | 899.4 | 866.2 | 953.1 | 775.4 | 832.6 | 805.3 | 834.0 | 2,741.0 | 2,624.0 | 4,030.5 | - | - |
| 1,392.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 60.0 | 73.7 | 72.3 | 58.9 | 64.0 | 72.4 | 76.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 4.7 | 4.4 | 4.5 | 4.4 | 4.4 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 2.1 | 1.6 | 1.2 | 0.5 | 1.5 | 9.4 | 15.1 | 26.2 | 13.6 | 11.0 | 54.0 | - | - | - |
| Pension Obligations | 120.0 | 119.0 | 138.7 | 137.2 | 199.9 | 227.5 | 213.9 | 208.2 | 227.3 | 248.6 | 260.4 | 249.7 | 243.3 | 330.3 | 315.4 | 267.0 | 1,788.0 | - | - | - |
| Other Non-Current Liabilities | 279.3 | 260.7 | 211.3 | 200.2 | 206.5 | 210.6 | 234.7 | 166.5 | 175.6 | 181.0 | 189.9 | 269.5 | 277.8 | 292.3 | 298.2 | 325.0 | 541.0 | 554.4 | - | - |
| Total Non-Current Liabilities | 920.8 | 612.3 | 355.7 | 337.4 | 406.4 | 1,278.7 | 1,180.2 | 1,149.8 | 1,203.0 | 1,307.1 | 1,405.1 | 1,635.8 | 1,700.7 | 1,877.6 | 2,142.7 | 5,413.0 | 4,627.0 | 3,389.8 | - | - |
| Total Liabilities | 2,219.1 | 1,945.5 | 1,393.5 | 1,522.9 | 1,334.7 | 2,149.7 | 2,029.9 | 2,021.9 | 2,102.4 | 2,173.3 | 2,358.2 | 2,411.2 | 2,533.3 | 2,682.9 | 2,976.7 | 8,154.0 | 7,251.0 | 7,420.3 | - | - |
| 181.0 |
| 180.6 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,987.1 | 3,115.6 | 2,778.0 | 2,509.7 | 2,461.6 | 2,319.3 | 2,372.4 | 2,110.3 | 1,856.1 | 1,789.2 | 1,696.7 | 1,445.1 | 1,320.3 | 898.8 | 852.6 | 5,441.0 | 4,737.0 | 4,203.0 | - | - |
| Accumulated Other Comprehensive Income | (302.5) | (418.3) | (331.9) | (344.3) | (321.3) | (279.4) | (385.3) | (375.5) | (348.2) | (451.2) | (424.0) | - | - | - | (251.0) | (1,072.0) | (1,026.0) | (1,323.7) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 6.9 | 7.0 | 10.9 | 9.3 | 4.9 | 1.5 | 2.9 | 2.5 | 1.7 | 2.0 | 3.3 | 5.4 | 5.9 | 0.0 | - | - | - | - | - | - |
| Total Stockholders Equity | 4,084.4 | 2,778.8 | 2,528.2 | 2,248.1 | 2,225.8 | 2,126.4 | 2,074.9 | 1,822.4 | 1,596.1 | 1,426.4 | 1,362.1 | 1,214.9 | 1,201.0 | 703.2 | 694.8 | 4,461.2 | 3,826.8 | 3,028.0 | 3,945.0 | 2,869.4 |
| Total Equity | 4,091.3 | 2,785.8 | 2,553.7 | 2,270.3 | 2,230.7 | 2,127.9 | 2,077.8 | 1,824.9 | 1,597.8 | 1,428.4 | 1,365.5 | 1,220.3 | 1,206.9 | 703.2 | 694.8 | 4,461.2 | 3,878.0 | 3,059.9 | 3,945.0 | 2,869.4 |
| 1,467.0 |
| 1,679.0 |
| - |
| - |
| Net debt | (1,218.6) | (204.1) | (481.2) | (551.3) | (635.4) | (844.3) | (596.9) | (550.6) | (380.7) | (458.3) | (477.6) | (582.3) | (611.3) | (570.6) | (685.5) | 1,060.0 | - | - | - | - |
| Working Capital | 2,056.0 | 552.6 | 819.9 | 651.3 | 793.8 | 1,046.3 | 887.1 | 773.0 | 579.3 | 535.6 | 544.6 | 860.8 | 832.9 | 735.1 | 927.7 | 1,683.0 | 1,727.0 | 33.7 | - | - |
| Book Value | 4,084.4 | 2,778.8 | 2,528.2 | 2,248.1 | 2,225.8 | 2,126.4 | 2,074.9 | 1,822.4 | 1,596.1 | 1,426.4 | 1,362.1 | 1,214.9 | 1,201.0 | 703.2 | 694.8 | 4,461.2 | 3,826.8 | 3,028.0 | 3,945.0 | 2,869.4 |
| Tangible Book Value | 2,140.6 | 894.6 | 1,395.3 | 1,170.5 | 1,215.8 | 1,075.2 | 1,009.7 | 810.4 | 553.1 | 491.4 | 396.6 | 491.4 | 434.3 | (71.5) | 120.7 | 3,878.0 | 2,819.8 | (1,343.5) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 190.8 |
| 189.5 |
| - |
| - |
| - |
| 153.4 |
| 161.7 |
| 149.1 |
| 146.0 |
| 163.4 |
| 151.8 |
| 175.1 |
| 173.0 |
| 147.4 |
| 130.1 |
| 142.9 |
| 142.0 |
| 122.0 |
| 139.7 |
| 170.1 |
| 227.0 |
| 204.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,627.2 |
| - |
| 1,892.0 |
| 1,917.3 |
| - |
| - |
| - |
| 1,736.8 |
| 1,706.3 |
| 1,702.4 |
| 1,678.9 |
| 1,645.1 |
| 1,631.9 |
| 1,578.6 |
| 1,598.0 |
| 1,478.7 |
| 1,465.2 |
| 1,404.2 |
| 1,378.9 |
| 1,401.8 |
| 1,515.8 |
| 1,527.8 |
| 1,566.2 |
| 1,497.7 |
| 1,135.0 |
| - |
| 1,110.1 |
| 1,120.8 |
| - |
| - |
| - |
| 1,049.1 |
| 1,018.9 |
| 1,032.7 |
| 989.3 |
| 978.5 |
| 974.6 |
| 968.2 |
| 983.8 |
| 953.2 |
| 928.5 |
| 894.3 |
| 876.4 |
| 848.7 |
| 872.6 |
| 864.8 |
| 875.1 |
| 848.5 |
| 502.7 |
| - |
| 501.2 |
| 525.1 |
| - |
| - |
| - |
| 531.5 |
| 521.7 |
| 534.1 |
| 513.2 |
| 518.8 |
| 500.6 |
| 506.1 |
| 526.6 |
| 521.7 |
| 503.5 |
| 491.2 |
| 481.5 |
| 464.5 |
| 450.3 |
| 437.9 |
| 443.0 |
| 443.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| 11.7 |
| - |
| - |
| - |
| 9.8 |
| 9.4 |
| 8.8 |
| 8.2 |
| 7.7 |
| 8.0 |
| 7.8 |
| 7.4 |
| 6.7 |
| 6.6 |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| - |
| 933.4 |
| 944.8 |
| - |
| - |
| - |
| 927.2 |
| 909.8 |
| 931.0 |
| 872.5 |
| 875.9 |
| 879.5 |
| 879.9 |
| 895.7 |
| 886.8 |
| 882.6 |
| 883.9 |
| 865.7 |
| 774.7 |
| 784.8 |
| 788.3 |
| 787.6 |
| 778.3 |
| - |
| 100.3 |
| 106.4 |
| - |
| - |
| - |
| 138.0 |
| 147.7 |
| 128.1 |
| 131.7 |
| 136.1 |
| 141.0 |
| 145.3 |
| 151.8 |
| 156.2 |
| 159.8 |
| 153.5 |
| 156.7 |
| 160.3 |
| 166.4 |
| 171.8 |
| 181.2 |
| 187.2 |
| 80.0 |
| - |
| 83.1 |
| 87.3 |
| - |
| - |
| - |
| 91.7 |
| 88.9 |
| 93.6 |
| 76.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.3 |
| 158.3 |
| - |
| - |
| - |
| 138.1 |
| 149.1 |
| 162.9 |
| 161.7 |
| 164.5 |
| 163.6 |
| 164.0 |
| 167.0 |
| 149.9 |
| 285.7 |
| 300.9 |
| 300.2 |
| 297.4 |
| 294.2 |
| 326.2 |
| 322.6 |
| 326.1 |
| - |
| 265.7 |
| 272.0 |
| - |
| - |
| - |
| 316.5 |
| 299.6 |
| 295.4 |
| 276.6 |
| 196.8 |
| 205.8 |
| 203.2 |
| 202.8 |
| 202.9 |
| 193.7 |
| 193.1 |
| 186.1 |
| 188.4 |
| 186.3 |
| 181.9 |
| 177.3 |
| 153.3 |
| - |
| 2,287.7 |
| 2,360.3 |
| - |
| - |
| - |
| 2,370.9 |
| 2,357.9 |
| 2,339.0 |
| 2,258.2 |
| 2,201.7 |
| 2,212.8 |
| 2,221.1 |
| 2,273.5 |
| 2,221.5 |
| 2,334.9 |
| 2,326.4 |
| 2,291.5 |
| 2,199.9 |
| 2,201.8 |
| 2,222.5 |
| 2,243.0 |
| 2,225.9 |
| 3,462.3 |
| - |
| 4,179.7 |
| 4,277.6 |
| - |
| - |
| - |
| 4,107.7 |
| 4,064.2 |
| 4,041.4 |
| 3,937.1 |
| 3,846.8 |
| 3,844.7 |
| 3,799.7 |
| 3,871.5 |
| 3,700.2 |
| 3,800.1 |
| 3,730.6 |
| 3,670.4 |
| 3,601.7 |
| 3,717.6 |
| 3,750.3 |
| 3,809.2 |
| 3,723.6 |
| 2.4 |
| 2.5 |
| - |
| - |
| - |
| 2.3 |
| 2.4 |
| 1.4 |
| 2.1 |
| 1.8 |
| 1.4 |
| 1.1 |
| 1.4 |
| 1.2 |
| 1.1 |
| 1.2 |
| 1.1 |
| 0.8 |
| 0.9 |
| 1.1 |
| 1.1 |
| 1.2 |
| - |
| 48.0 |
| 56.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.3 |
| - |
| 19.3 |
| 19.8 |
| - |
| - |
| - |
| 19.9 |
| 18.2 |
| 19.3 |
| 18.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 438.3 |
| 457.4 |
| - |
| - |
| - |
| 430.8 |
| 425.7 |
| 395.6 |
| 401.7 |
| 416.7 |
| 416.9 |
| 397.7 |
| 394.2 |
| 384.4 |
| 399.6 |
| 373.6 |
| 359.1 |
| 350.2 |
| 382.6 |
| 387.3 |
| 385.3 |
| 392.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 928.3 |
| 900.0 |
| - |
| 826.5 |
| 871.0 |
| - |
| - |
| - |
| 849.7 |
| 888.8 |
| 892.4 |
| 860.5 |
| 872.1 |
| 897.7 |
| 939.6 |
| 1,009.1 |
| 899.4 |
| 925.4 |
| 892.9 |
| 885.8 |
| 866.2 |
| 938.9 |
| 916.3 |
| 954.0 |
| 953.1 |
| 65.8 |
| - |
| 68.8 |
| 72.4 |
| - |
| - |
| - |
| 76.0 |
| 74.4 |
| 78.5 |
| 62.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.0 |
| - |
| 204.2 |
| 210.6 |
| - |
| - |
| - |
| 234.7 |
| 237.7 |
| 244.4 |
| 228.2 |
| 166.5 |
| 165.5 |
| 172.7 |
| 181.4 |
| 175.6 |
| 172.1 |
| 170.6 |
| 174.1 |
| 181.0 |
| 190.2 |
| 209.3 |
| 214.7 |
| 189.9 |
| 422.0 |
| - |
| 1,245.3 |
| 1,278.7 |
| - |
| - |
| - |
| 1,180.2 |
| 1,175.5 |
| 1,211.6 |
| 1,205.3 |
| 1,149.8 |
| 1,159.2 |
| 1,177.8 |
| 1,201.9 |
| 1,203.0 |
| 1,221.5 |
| 1,291.7 |
| 1,292.6 |
| 1,307.1 |
| 1,321.0 |
| 1,417.2 |
| 1,432.3 |
| 1,405.1 |
| 1,322.0 |
| - |
| 2,071.8 |
| 2,149.7 |
| - |
| - |
| - |
| 2,029.9 |
| 2,064.3 |
| 2,104.0 |
| 2,065.8 |
| 2,021.9 |
| 2,056.9 |
| 2,117.4 |
| 2,211.0 |
| 2,102.4 |
| 2,146.9 |
| 2,184.6 |
| 2,178.4 |
| 2,173.3 |
| 2,259.9 |
| 2,333.5 |
| 2,386.3 |
| 2,358.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,329.4 |
| 2,319.3 |
| - |
| - |
| - |
| 2,372.4 |
| 2,313.6 |
| 2,218.8 |
| 2,158.1 |
| 2,110.3 |
| 2,065.7 |
| 1,959.3 |
| 1,891.8 |
| 1,856.1 |
| 1,924.5 |
| 1,843.6 |
| 1,832.6 |
| 1,789.2 |
| 1,771.2 |
| 1,734.6 |
| 1,727.2 |
| 1,696.7 |
| (321.3) |
| (301.0) |
| (309.4) |
| (309.4) |
| (279.4) |
| (407.4) |
| (432.7) |
| (435.7) |
| (385.3) |
| (403.6) |
| (371.5) |
| (377.3) |
| (375.5) |
| (367.7) |
| (366.6) |
| (320.6) |
| (348.2) |
| (360.9) |
| (387.2) |
| (430.9) |
| (451.2) |
| (403.5) |
| (409.0) |
| (395.8) |
| (424.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.5 |
| - |
| - |
| - |
| 2.9 |
| 2.3 |
| 2.2 |
| 2.7 |
| 2.5 |
| 2.2 |
| 2.0 |
| 1.9 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.6 |
| 2.0 |
| 1.7 |
| 1.6 |
| 1.5 |
| 3.3 |
| 2,138.2 |
| 2,107.9 |
| 2,106.1 |
| 2,126.4 |
| 2,024.5 |
| 2,055.0 |
| 2,015.6 |
| 2,074.9 |
| 1,997.6 |
| 1,935.2 |
| 1,868.6 |
| 1,822.4 |
| 1,785.6 |
| 1,680.3 |
| 1,658.6 |
| 1,596.1 |
| 1,651.6 |
| 1,544.4 |
| 1,490.4 |
| 1,426.4 |
| 1,456.0 |
| 1,415.2 |
| 1,421.4 |
| 1,362.1 |
| 2,107.9 |
| 2,127.9 |
| 2,024.5 |
| 2,055.0 |
| 2,015.6 |
| 2,077.8 |
| 1,999.9 |
| 1,937.4 |
| 1,871.3 |
| 1,824.9 |
| 1,787.8 |
| 1,682.3 |
| 1,660.5 |
| 1,597.8 |
| 1,653.2 |
| 1,546.0 |
| 1,492.0 |
| 1,428.4 |
| 1,457.7 |
| 1,416.8 |
| 1,422.9 |
| 1,365.4 |
| (777.8) |
| (857.3) |
| - |
| - |
| - |
| (609.8) |
| (553.3) |
| (530.5) |
| (551.9) |
| (559.4) |
| (524.4) |
| (448.5) |
| (437.3) |
| (388.6) |
| (394.5) |
| (354.1) |
| (347.4) |
| (459.9) |
| (489.9) |
| (452.3) |
| (498.3) |
| (479.4) |
| 1,065.5 |
| 1,046.3 |
| - |
| - |
| - |
| 887.1 |
| 817.5 |
| 810.0 |
| 818.4 |
| 773.0 |
| 734.2 |
| 639.0 |
| 588.9 |
| 579.3 |
| 539.8 |
| 511.3 |
| 493.1 |
| 535.6 |
| 576.9 |
| 611.5 |
| 612.2 |
| 544.6 |
| 2,106.1 |
| 2,126.4 |
| 2,024.5 |
| 2,055.0 |
| 2,015.6 |
| 2,074.9 |
| 1,997.6 |
| 1,935.2 |
| 1,868.6 |
| 1,822.4 |
| 1,785.6 |
| 1,680.3 |
| 1,658.6 |
| 1,596.1 |
| 1,651.6 |
| 1,544.4 |
| 1,490.4 |
| 1,426.4 |
| 1,456.0 |
| 1,415.2 |
| 1,421.4 |
| 1,362.1 |
| - |
| 1,072.4 |
| 1,075.2 |
| - |
| - |
| - |
| 1,009.7 |
| 940.1 |
| 876.1 |
| 864.4 |
| 810.4 |
| 765.1 |
| 655.1 |
| 611.1 |
| 553.1 |
| 609.2 |
| 507.0 |
| 468.0 |
| 491.4 |
| 504.8 |
| 455.1 |
| 452.6 |
| 396.6 |