| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 757.9 | 690.0 | 398.8 | 429.6 | 810.3 | 1,497.2 | 934.2 | 713.1 | 633.6 | 375.6 | 318.6 | 298.3 | 489.3 | 406.1 | 204.5 | 269.7 | 204.5 | 210.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 90.9 | 0.0 | 0.0 | 70.6 | 91.5 | 96.5 | 80.7 | 0.0 | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 848.8 | 690.0 | 398.8 | 500.2 | 901.8 | 1,593.7 | 1,015.0 | 713.1 | 633.6 | 375.6 | 318.6 | 298.3 | 489.3 | 406.1 | 204.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 774.7 | 710.0 | 752.7 | 697.0 | 707.6 | 540.2 | 782.8 | 534.2 | 485.5 | 479.0 | 498.2 | 482.0 | 446.7 | 500.7 | 654.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 1,237.7 | 1,131.3 | 1,290.1 | 1,416.8 | 898.0 | 817.7 | 884.2 | 883.8 | 759.4 | 716.2 | 606.9 | 600.9 | 603.9 | 518.9 | 611.4 | 579.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,045.8 | 2,019.1 | 1,963.4 | 1,844.3 | 1,633.3 | 1,557.7 | 1,583.8 | 1,434.8 | 1,375.7 | 1,250.2 | 1,201.8 | 1,176.6 | 1,215.8 | 1,241.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 597.6 | 663.4 | 567.9 | 657.2 | 524.8 | 375.5 | 360.3 | 351.3 | 289.5 | 270.3 | 238.3 | 234.9 | 254.5 | 225.7 | 204.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,039.2 | 994.0 | 1,009.4 | 984.5 | 1,020.7 | 1,546.7 | 1,006.7 | 1,020.2 | 1,038.9 | 1,006.3 | 1,004.9 | 1,078.1 | 1,504.0 | 1,669.5 | 1,817.6 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,039.2 | 999.5 | 1,021.9 | 996.2 | 1,026.6 | 1,564.3 | 1,014.4 | 1,052.2 | 1,077.3 | 1,006.3 | 1,037.6 | 1,078.1 | 1,545.9 | 1,729.2 | 1,972.4 | 1,863.1 | ||
| (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 | 716.6 | 757.9 | 612.8 | 653.6 | 574.4 | 690.0 | 577.1 | 641.4 | 516.7 | 398.8 | 294.5 | 471.6 | 321.8 | 429.6 | 498.9 | |||||||||||||||||||||||||
| - |
| 269.7 |
| 204.5 |
| 210.8 |
| 553.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 238.5 | 211.7 | 196.0 | 213.9 | 202.5 | 174.6 | 188.2 | 157.0 | 118.7 | 115.4 | 104.5 | 99.3 | 112.1 | 136.5 | 172.8 | 110.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,153.7 | 2,851.1 | 2,637.6 | 2,827.9 | 2,709.9 | 3,126.2 | 2,870.2 | 2,288.1 | 1,997.2 | 1,686.1 | 1,528.1 | 1,480.5 | 1,839.7 | 1,678.4 | 1,743.2 | 1,651.1 | - | - |
| 1,234.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,364.0 | 1,331.7 | 1,282.7 | 1,221.5 | 1,130.7 | 1,103.2 | (1,054.3) | 974.2 | 951.2 | 856.6 | 811.0 | 784.5 | 775.9 | 782.8 | 731.9 | 683.3 | - | - |
| Property,Plant & Equipment Net | 681.8 | 687.4 | 680.7 | 622.8 | 502.6 | 454.5 | 529.6 | 460.6 | 424.5 | 393.6 | 390.8 | 392.1 | 439.9 | 458.8 | 502.4 | 488.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 280.6 | 277.6 | 303.7 | 365.7 | 386.9 | 264.8 | 235.8 | 236.2 | 237.3 | 234.3 | 235.0 | 238.9 | 241.2 | 240.0 | 241.0 | 241.5 | - | - |
| Intangible Assets | 194.4 | 196.6 | 267.6 | 286.7 | 291.3 | 47.4 | 42.8 | 42.8 | 42.9 | 42.9 | 43.4 | 45.9 | 49.1 | 59.9 | 71.8 | 84.7 | - | - |
| Operating Lease Right Of Use Assets | 1,148.2 | 1,065.5 | 1,033.9 | 970.0 | 1,103.7 | 988.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 830.1 | 798.5 | 729.5 | 625.0 | 573.1 | 497.6 | 407.9 | 397.8 | 537.9 | 523.1 | 580.6 | 660.9 | 448.8 | 612.9 | 613.2 | 559.1 | - | - |
| Other Non-Current Assets | 538.7 | 463.9 | 400.6 | 339.7 | 332.6 | 261.9 | 146.2 | 117.1 | 118.0 | 107.0 | 106.4 | 85.9 | 108.6 | 120.1 | 108.0 | 110.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,848.8 | 6,375.5 | 6,053.6 | 6,037.8 | 5,900.1 | 5,641.2 | 4,232.4 | 3,542.7 | 3,357.8 | 2,987.1 | 2,884.4 | 2,906.9 | 3,127.4 | 3,170.1 | 3,279.6 | 3,135.2 | - | - |
| 212.9 |
| - |
| - |
| Short Term Debt | 0.0 | 5.5 | 12.5 | 11.7 | 5.9 | 17.6 | 7.6 | 31.9 | 38.5 | 0.0 | 32.6 | 0.0 | 41.9 | 59.8 | 154.7 | 46.4 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 260.7 | 247.4 | 245.5 | 235.7 | 245.4 | 237.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 244.7 | 234.2 | 214.9 | 246.7 | 274.7 | 179.1 | 223.4 | 299.0 | 227.3 | 180.7 | 182.4 | 178.5 | 210.0 | 223.9 | 235.5 | 196.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,032.5 | 2,010.5 | 1,787.5 | 1,981.6 | 1,869.6 | 1,548.9 | 1,167.2 | 1,052.2 | 879.1 | 761.7 | 846.2 | 877.3 | 785.5 | 796.9 | 872.3 | 759.5 | - | - |
| 1,816.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,005.6 | 943.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 240.2 | 203.9 | 50.3 | 54.6 | 59.4 | 64.3 | 144.7 | 116.5 | 95.3 | 63.8 | 57.0 | 63.3 | 61.1 | 60.9 | 51.5 | 54.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,570.2 | 4,405.0 | 4,007.2 | 4,134.1 | 4,234.4 | 4,341.8 | 2,660.9 | 2,576.1 | 2,528.4 | 2,396.0 | 2,483.7 | 2,674.8 | 2,913.9 | 3,263.7 | 3,429.4 | 3,335.1 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,897.3 | 1,672.0 | 1,750.2 | 1,699.4 | 1,474.9 | 1,114.3 | 1,310.5 | 1,084.3 | 1,100.9 | 935.0 | 705.7 | 528.2 | 476.0 | 274.0 | 150.8 | 33.3 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | (414.6) | (346.0) | (272.2) | (249.9) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | 0.0 | 8.0 | 7.3 | 5.5 | 2.2 | 1.6 | 1.2 | 3.3 | 5.4 | 8.8 | 10.8 | - | - |
| Total Stockholders Equity | 2,278.6 | 1,970.5 | 2,046.4 | 1,903.7 | 1,665.7 | 1,299.5 | 1,563.5 | 660.1 | 696.9 | 509.6 | 330.3 | 153.2 | 171.7 | (106.9) | (165.6) | (219.6) | (208.8) | (331.5) |
| Total Equity | 2,278.6 | 1,970.5 | 2,046.4 | 1,903.7 | 1,665.7 | 1,299.5 | 1,571.6 | 667.5 | 702.4 | 511.8 | 331.9 | 154.5 | 175.0 | (101.5) | (156.8) | (208.8) | (208.8) | (331.5) |
| - |
| - |
| Net debt | 190.4 | 309.5 | 623.1 | 496.0 | 124.8 | (29.4) | (0.6) | 339.0 | 443.7 | 630.7 | 719.0 | 779.8 | 1,056.6 | 1,323.1 | 1,767.8 | 1,593.4 | - | - |
| Working Capital | 1,121.2 | 840.6 | 850.1 | 846.3 | 840.3 | 1,577.4 | 1,703.0 | 1,235.9 | 1,118.2 | 924.4 | 682.0 | 603.2 | 1,054.2 | 881.5 | 871.0 | 891.6 | - | - |
| Book Value | 2,278.6 | 1,970.5 | 2,046.4 | 1,903.7 | 1,665.7 | 1,299.5 | 1,563.5 | 660.1 | 696.9 | 509.6 | 330.3 | 153.2 | 171.7 | (106.9) | (165.6) | (219.6) | (208.8) | (331.5) |
| Tangible Book Value | 1,803.6 | 1,496.3 | 1,475.1 | 1,251.3 | 987.5 | 987.2 | 1,285.0 | 381.0 | 416.7 | 232.3 | 51.9 | (131.6) | (118.7) | (406.8) | (478.4) | (545.7) | - | - |
| 601.9 |
| 678.4 |
| 810.3 |
| 1,376.6 |
| 1,224.1 |
| 1,973.6 |
| 1,497.2 |
| 1,353.0 |
| 1,448.2 |
| 873.6 |
| 934.2 |
| 863.8 |
| 860.9 |
| 621.9 |
| 713.1 |
| 612.5 |
| 698.7 |
| 590.2 |
| 633.6 |
| 491.3 |
| 437.5 |
| 368.6 |
| 375.6 |
| 271.6 |
| 359.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 95.4 | 90.9 | 94.7 | 83.1 | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 70.6 | 100.5 | 96.4 | 98.8 | 91.6 | 95.5 | 94.5 | 94.3 | 96.5 | 72.3 | 76.1 | 84.0 | 80.7 | 80.2 | 79.7 | 100.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 812.0 | 848.8 | 707.5 | 736.7 | 574.4 | 690.0 | 577.1 | 641.4 | 516.7 | 398.8 | 294.5 | 471.6 | 321.8 | 500.2 | 599.4 | 698.3 | 777.2 | 901.8 | 1,472.1 | 1,318.6 | 2,067.9 | 1,593.7 | 1,425.3 | 1,524.3 | 957.5 | 1,015.0 | 944.0 | 940.7 | 722.0 | 713.1 | 612.5 | 698.7 | 590.2 | 633.6 | 491.3 | 437.5 | 368.6 | 375.6 | 271.6 | 359.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 728.9 | 774.7 | 722.9 | 617.5 | 654.9 | 710.0 | 679.5 | 581.8 | 661.6 | 752.7 | 690.2 | 560.7 | 768.7 | 697.0 | 660.4 | 609.2 | 648.2 | 707.6 | 667.3 | 579.9 | 600.3 | 540.2 | 543.3 | 333.6 | 710.0 | 782.8 | 722.0 | 574.4 | 633.5 | 534.2 | 487.2 | 342.3 | 428.5 | 485.5 | 446.7 | 309.4 | 406.7 | 479.0 | 445.2 | 334.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,120.6 | 1,237.7 | 1,286.3 | 1,248.9 | 1,237.7 | 1,131.3 | 1,275.2 | 1,220.0 | 1,150.4 | 1,290.1 | 1,373.8 | 1,313.5 | 1,335.2 | 1,416.8 | 1,292.3 | 1,112.8 | 1,006.2 | 898.0 | 902.3 | 863.4 | 835.4 | 817.7 | 944.3 | 986.2 | 854.7 | 884.2 | 935.6 | 895.3 | 914.3 | 883.8 | 938.3 | 842.6 | 826.4 | 759.4 | 826.1 | 780.6 | 767.2 | 716.2 | 851.2 | 790.4 |
| Prepaid Expenses | 248.0 | 238.5 | 232.4 | 220.7 | 241.3 | 211.7 | 213.7 | 206.8 | 196.1 | 196.0 | 207.2 | 198.4 | 223.2 | 213.9 | 227.9 | 222.1 | 181.5 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,909.5 | 3,153.7 | 3,006.8 | 2,929.1 | 2,651.5 | 2,851.1 | 2,745.5 | 2,650.0 | 2,524.8 | 2,637.6 | 2,565.7 | 2,544.2 | 2,648.9 | 2,827.9 | 2,780.0 | 2,642.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,400.0 | 1,400.0 | 1,300.0 | 1,400.0 | 1,400.0 | 1,300.0 | 1,400.0 | 1,400.0 | 1,300.0 | 1,300.0 | 1,300.0 | 1,300.0 | 1,200.0 | 1,200.0 | 1,200.0 | 1,200.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 669.1 | 681.8 | 677.4 | 673.1 | 673.2 | 687.4 | 699.1 | 686.4 | 673.8 | 680.7 | 677.3 | 660.4 | 625.2 | 622.8 | 546.8 | 513.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 282.4 | 280.6 | 278.8 | 278.4 | 276.2 | 277.6 | 280.8 | 317.6 | 296.1 | 303.7 | 300.7 | 373.2 | 369.3 | 365.7 | 365.3 | 368.2 | 377.6 | 386.9 | ||||||||||||||||||||||
| Intangible Assets | 193.6 | 194.4 | 194.7 | 195.5 | 196.3 | 196.6 | 198.4 | 275.4 | 266.2 | 267.6 | 268.8 | 284.8 | 285.9 | 286.7 | 287.7 | 289.2 | 290.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,154.4 | 1,148.2 | 1,129.7 | 1,080.9 | 1,042.3 | 1,065.5 | 1,103.0 | 1,062.7 | 1,021.5 | 1,033.9 | 948.7 | 977.8 | 955.0 | 970.0 | 994.2 | 1,019.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 826.6 | 830.1 | 808.1 | 824.3 | 800.5 | 798.5 | 777.8 | 774.2 | 761.7 | 729.5 | 723.5 | 668.6 | 635.5 | 625.0 | 566.1 | 556.1 | 553.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 539.2 | 538.7 | 541.8 | 530.2 | 522.3 | 463.9 | 448.9 | 419.6 | 417.4 | 400.6 | 389.5 | 382.8 | 354.1 | 339.7 | 359.2 | 348.6 | 340.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,574.8 | 6,848.8 | 6,656.4 | 6,533.2 | 6,848.8 | 6,375.5 | 6,253.5 | 6,185.9 | 5,961.5 | 6,053.6 | 5,874.2 | 5,891.8 | 5,873.9 | 6,037.8 | 5,899.2 | 5,737.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 487.6 | 597.6 | 621.4 | 683.5 | 556.9 | 663.4 | 667.8 | 623.1 | 497.6 | 567.9 | 573.5 | 464.2 | 475.4 | 657.2 | 690.3 | 558.7 | 563.0 | 524.8 | 551.5 | 436.5 | 420.6 | 375.5 | 461.5 | 284.4 | 304.2 | 360.3 | 357.7 | 339.5 | 329.9 | 351.3 | 361.7 | 328.8 | 305.2 | 289.5 | 300.3 | 274.5 | 256.7 | 270.3 | 269.7 | 282.2 |
| Short Term Debt | - | - | 5.7 | 5.9 | 6.1 | 5.5 | 6.8 | 2.4 | 4.3 | 12.5 | 39.5 | 136.4 | 162.0 | 11.7 | 8.3 | 5.9 | 4.2 | 5.9 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 266.7 | 260.7 | 261.1 | 254.9 | 247.9 | 247.4 | 254.2 | 246.0 | 245.6 | 245.5 | 239.9 | 237.4 | 234.0 | 235.7 | 239.0 | 243.8 | ||||||||||||||||||||||||
| Accrued Expenses | 201.5 | 244.7 | 224.5 | 192.8 | 179.1 | 234.2 | 209.6 | 205.7 | 180.9 | 214.9 | 194.9 | 190.3 | 168.5 | 246.7 | 229.3 | 221.8 | 188.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,845.3 | 2,032.5 | 1,979.0 | 1,979.8 | 1,768.6 | 2,010.5 | 1,946.1 | 1,869.1 | 1,770.4 | 1,787.5 | 1,808.1 | 1,798.4 | 1,774.2 | 1,981.6 | 1,865.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,049.4 | 1,039.2 | 1,042.8 | 1,033.7 | 987.4 | 994.0 | 1,020.5 | 1,006.0 | 1,006.0 | 1,009.4 | 1,004.6 | 1,000.2 | 993.6 | 984.5 | 963.5 | 998.5 | 1,020.5 | 1,020.7 | 1,243.3 | 1,263.8 | 1,262.7 | 1,546.7 | 1,543.3 | 1,499.0 | 994.4 | 1,006.7 | 1,007.0 | 1,011.1 | 1,017.7 | 1,020.2 | 1,026.1 | 1,034.0 | 1,062.4 | 1,038.9 | 1,035.8 | 1,007.3 | 1,006.6 | 1,006.3 | 1,005.9 | 1,005.6 |
| Operating Lease Liabilities Non-Current | 1,000.5 | 1,005.6 | 987.1 | 950.6 | 916.4 | 943.0 | 969.9 | 937.8 | 897.8 | 913.1 | 823.1 | 856.3 | 838.2 | 859.1 | 892.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 231.8 | 240.2 | - | - | - | - | - | - | - | - | - | - | - | - | 52.3 | 52.3 | 54.0 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,368.2 | 4,570.2 | 4,493.7 | 4,443.2 | 4,163.7 | 4,405.0 | 4,380.4 | 4,232.2 | 3,985.4 | 4,007.2 | 3,932.8 | 3,954.1 | 3,906.4 | 4,134.1 | 4,070.2 | 4,009.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,863.4 | 1,897.3 | 1,806.4 | 1,740.7 | 1,725.6 | 1,672.0 | 1,571.2 | 1,620.0 | 1,666.7 | 1,750.2 | 1,671.0 | 1,709.1 | 1,758.4 | 1,699.4 | 1,628.3 | 1,529.3 | 1,559.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,206.6 | 2,278.6 | 2,162.7 | 2,090.0 | 2,034.5 | 1,970.5 | 1,873.1 | 1,953.7 | 1,976.1 | 2,046.4 | 1,941.4 | 1,937.7 | 1,967.5 | 1,903.7 | 1,829.0 | 1,728.3 | ||||||||||||||||||||||||
| Total Equity | 2,206.6 | 2,278.6 | 2,162.7 | 2,090.0 | 2,034.5 | 1,970.5 | 1,873.1 | 1,953.7 | 1,976.1 | 2,046.4 | 1,941.4 | 1,937.7 | 1,967.5 | 1,903.7 | 1,829.0 | 1,728.3 | 1,723.6 | 1,665.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,049.4 | 1,039.2 | 1,048.5 | 1,039.6 | 993.5 | 999.5 | 1,027.3 | 1,008.4 | 1,010.3 | 1,021.9 | 1,044.1 | 1,136.6 | 1,155.6 | 996.2 | 971.8 | 1,004.4 | 1,024.7 | 1,026.6 | 1,250.8 | 1,273.1 | 2,052.0 | 1,546.7 | 1,567.2 | 1,806.9 | 1,013.7 | 1,014.4 | 1,034.6 | 1,022.6 | 1,041.1 | 1,052.2 | 1,061.8 | 1,057.2 | 1,087.2 | 1,077.3 | 1,069.3 | 1,038.9 | 1,040.8 | 1,045.2 | 1,045.7 | 1,042.0 |
| Net debt | 237.4 | 190.4 | 341.0 | 302.9 | 419.1 | 309.5 | 450.2 | 367.0 | 493.6 | 623.1 | 749.6 | 665.0 | 833.8 | 496.0 | 372.4 | 306.1 | 247.5 | 124.7 | ||||||||||||||||||||||
| Working Capital | 1,064.2 | 1,121.2 | 1,027.8 | 949.3 | 882.9 | 840.6 | 799.4 | 780.9 | 754.4 | 850.1 | 757.6 | 745.8 | 874.7 | 846.3 | 914.4 | 911.7 | 927.0 | |||||||||||||||||||||||
| Book Value | 2,206.6 | 2,278.6 | 2,162.7 | 2,090.0 | 2,034.5 | 1,970.5 | 1,873.1 | 1,953.7 | 1,976.1 | 2,046.4 | 1,941.4 | 1,937.7 | 1,967.5 | 1,903.7 | 1,829.0 | 1,728.3 | 1,723.6 | 1,665.7 | ||||||||||||||||||||||
| Tangible Book Value | 1,730.6 | 1,803.6 | 1,689.2 | 1,616.1 | 1,562.0 | 1,496.3 | 1,393.9 | 1,360.7 | 1,413.8 | 1,475.1 | 1,371.9 | 1,279.7 | 1,312.3 | 1,251.3 | 1,176.0 | 1,071.0 | 1,055.8 | |||||||||||||||||||||||
| 202.5 |
| 189.3 |
| 208.2 |
| 192.1 |
| 174.6 |
| 169.0 |
| 208.2 |
| 222.8 |
| 188.2 |
| 212.1 |
| 196.8 |
| 177.5 |
| 157.0 |
| 158.0 |
| 120.7 |
| 137.9 |
| 118.7 |
| 122.8 |
| 114.1 |
| 116.6 |
| 115.4 |
| 105.8 |
| 100.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,613.0 |
| 2,709.9 |
| 3,231.0 |
| 2,970.0 |
| 3,695.6 |
| 3,126.2 |
| 3,081.9 |
| 3,052.4 |
| 2,745.0 |
| 2,870.2 |
| 2,813.7 |
| 2,607.1 |
| 2,447.3 |
| 2,288.1 |
| 2,196.0 |
| 2,004.4 |
| 1,983.1 |
| 1,997.2 |
| 1,886.9 |
| 1,641.6 |
| 1,659.2 |
| 1,686.1 |
| 1,673.9 |
| 1,585.2 |
| 1,200.0 |
| 1,100.0 |
| 1,100.0 |
| 1,200.0 |
| 1,100.0 |
| 1,100.0 |
| 1,071.3 |
| 1,034.1 |
| 1,073.0 |
| 1,054.3 |
| 1,033.7 |
| 1,014.4 |
| 998.1 |
| 974.2 |
| 967.8 |
| 990.1 |
| 972.0 |
| 951.2 |
| 936.3 |
| 908.0 |
| 883.5 |
| 856.6 |
| 845.2 |
| 826.5 |
| 491.8 |
| 502.6 |
| 456.3 |
| 447.5 |
| 440.9 |
| 454.5 |
| 447.9 |
| 446.3 |
| 460.7 |
| 529.6 |
| 498.9 |
| 480.5 |
| 463.8 |
| 460.6 |
| 420.0 |
| 413.2 |
| 415.0 |
| 424.5 |
| 388.7 |
| 390.5 |
| 380.4 |
| 393.6 |
| 384.5 |
| 383.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 265.5 |
| 266.8 |
| 267.1 |
| 264.8 |
| 263.7 |
| 259.2 |
| 259.5 |
| 235.8 |
| 235.6 |
| 235.7 |
| 236.1 |
| 236.2 |
| 236.5 |
| 237.2 |
| 238.7 |
| 237.3 |
| 237.2 |
| 236.0 |
| 234.5 |
| 234.3 |
| 236.1 |
| 236.1 |
| 291.3 |
| 46.7 |
| 47.1 |
| 47.3 |
| 47.4 |
| 48.6 |
| 49.9 |
| 50.8 |
| 42.8 |
| 42.8 |
| 42.8 |
| 42.8 |
| 42.8 |
| 42.9 |
| 42.9 |
| 42.9 |
| 42.9 |
| 42.9 |
| 42.9 |
| 42.9 |
| 42.9 |
| 43.0 |
| 43.1 |
| 1,085.8 |
| 1,103.7 |
| 1,136.5 |
| 988.6 |
| 1,006.1 |
| 988.8 |
| 985.5 |
| 974.7 |
| 1,026.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 573.1 |
| 556.8 |
| 541.4 |
| 517.2 |
| 497.6 |
| 500.7 |
| 504.1 |
| 416.4 |
| 407.9 |
| - |
| - |
| - |
| - |
| 400.8 |
| 397.9 |
| 413.5 |
| 537.9 |
| 553.1 |
| 533.2 |
| 504.7 |
| 523.1 |
| 556.6 |
| 576.5 |
| 332.6 |
| 297.9 |
| 283.2 |
| 262.1 |
| 261.9 |
| 219.0 |
| 201.4 |
| 156.4 |
| 146.2 |
| 134.7 |
| 128.6 |
| 120.3 |
| 117.1 |
| 121.6 |
| 124.5 |
| 125.2 |
| 118.0 |
| 113.2 |
| 110.9 |
| 108.6 |
| 107.0 |
| 95.4 |
| 93.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,751.8 |
| 5,900.1 |
| 5,990.8 |
| 5,544.7 |
| 6,236.2 |
| 5,641.2 |
| 5,547.3 |
| 5,488.0 |
| 5,115.2 |
| 4,232.4 |
| 4,139.0 |
| 3,909.4 |
| 3,708.4 |
| 3,542.7 |
| 3,417.7 |
| 3,220.1 |
| 3,218.3 |
| 3,357.8 |
| 3,222.0 |
| 2,955.2 |
| 2,930.3 |
| 2,987.1 |
| 2,989.4 |
| 2,917.6 |
| 7.5 |
| 9.2 |
| 789.3 |
| 0.0 |
| 23.9 |
| 307.9 |
| 19.3 |
| 7.6 |
| 27.6 |
| 11.5 |
| 23.5 |
| 31.9 |
| 35.8 |
| 23.1 |
| 24.9 |
| 38.5 |
| 33.4 |
| 31.6 |
| 34.2 |
| 38.9 |
| 39.8 |
| 36.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 243.3 |
| 245.4 |
| 248.6 |
| 255.9 |
| 254.7 |
| 237.1 |
| 218.1 |
| 217.7 |
| 212.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 274.7 |
| 242.7 |
| 208.3 |
| 165.9 |
| 179.1 |
| 162.9 |
| 138.2 |
| 186.2 |
| 223.4 |
| 194.3 |
| 164.8 |
| 215.8 |
| 299.0 |
| 249.9 |
| 196.7 |
| 182.9 |
| 227.3 |
| 186.0 |
| 152.2 |
| 142.0 |
| 180.7 |
| 163.0 |
| 140.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,730.6 |
| 1,686.0 |
| 1,869.6 |
| 1,769.0 |
| 1,625.2 |
| 2,323.7 |
| 1,548.9 |
| 1,574.2 |
| 1,592.4 |
| 1,291.5 |
| 1,167.2 |
| 1,186.0 |
| 1,107.7 |
| 1,204.4 |
| 1,052.2 |
| 1,042.0 |
| 903.7 |
| 909.8 |
| 879.1 |
| 863.2 |
| 733.6 |
| 731.8 |
| 761.7 |
| 836.4 |
| 865.9 |
| 925.0 |
| 953.6 |
| 969.5 |
| 992.7 |
| 835.0 |
| 856.1 |
| 858.3 |
| 852.4 |
| 839.6 |
| 850.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.4 |
| 47.9 |
| 61.7 |
| 61.4 |
| 64.3 |
| 51.8 |
| 56.4 |
| 36.5 |
| 134.2 |
| 128.9 |
| 117.7 |
| 116.4 |
| 116.5 |
| 77.2 |
| 77.8 |
| 75.8 |
| 78.7 |
| 72.8 |
| 69.7 |
| 58.7 |
| 63.8 |
| 60.9 |
| 61.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,028.2 |
| 4,234.4 |
| 4,380.9 |
| 4,110.6 |
| 4,829.2 |
| 4,341.8 |
| 4,356.0 |
| 4,322.8 |
| 3,520.4 |
| 2,660.9 |
| 2,670.7 |
| 2,588.1 |
| 2,699.3 |
| 2,576.1 |
| 2,538.4 |
| 2,437.6 |
| 2,501.7 |
| 2,528.4 |
| 2,506.9 |
| 2,347.3 |
| 2,337.1 |
| 2,396.0 |
| 2,446.4 |
| 2,478.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,474.9 |
| 1,442.5 |
| 1,281.4 |
| 1,240.8 |
| 1,114.3 |
| 1,057.4 |
| 1,030.5 |
| 1,445.2 |
| 1,310.5 |
| 1,219.1 |
| 1,094.7 |
| 1,094.6 |
| 1,084.3 |
| 1,060.2 |
| 992.4 |
| 949.3 |
| 1,100.9 |
| 1,029.3 |
| 942.4 |
| 921.9 |
| 935.0 |
| 834.5 |
| 741.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (406.9) |
| (415.3) |
| (404.2) |
| (399.0) |
| (389.4) |
| (394.8) |
| (400.0) |
| (403.4) |
| (408.3) |
| (417.9) |
| (367.5) |
| (369.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 8.0 |
| 7.7 |
| 7.7 |
| 7.4 |
| 7.3 |
| 7.4 |
| 8.1 |
| 6.1 |
| 5.5 |
| 4.0 |
| 2.4 |
| 2.2 |
| 2.2 |
| 2.4 |
| 2.7 |
| 1,723.6 |
| 1,665.7 |
| 1,609.9 |
| 1,434.0 |
| 1,407.0 |
| 1,299.5 |
| 1,191.3 |
| 1,165.2 |
| 1,594.8 |
| 1,563.5 |
| 1,460.7 |
| 1,313.5 |
| 678.6 |
| 660.1 |
| 646.8 |
| 584.2 |
| 550.5 |
| 696.9 |
| 620.3 |
| 530.1 |
| 504.8 |
| 509.6 |
| 457.8 |
| 365.1 |
| 1,609.9 |
| 1,434.0 |
| 1,407.0 |
| 1,299.5 |
| 1,191.3 |
| 1,165.2 |
| 1,594.8 |
| 1,571.6 |
| 1,468.3 |
| 1,321.3 |
| 686.0 |
| 667.5 |
| 654.2 |
| 592.2 |
| 556.6 |
| 702.4 |
| 624.3 |
| 532.5 |
| 507.0 |
| 511.8 |
| 460.2 |
| 367.8 |
| (221.3) |
| (45.6) |
| (15.9) |
| (47.0) |
| 141.9 |
| 282.6 |
| 56.2 |
| (0.6) |
| 90.6 |
| 81.9 |
| 319.2 |
| 339.0 |
| 449.3 |
| 358.4 |
| 497.0 |
| 443.7 |
| 578.0 |
| 601.4 |
| 672.2 |
| 669.6 |
| 774.1 |
| 682.5 |
| 840.3 |
| 1,462.0 |
| 1,344.8 |
| 1,371.9 |
| 1,577.4 |
| 1,507.7 |
| 1,459.9 |
| 1,453.5 |
| 1,703.0 |
| 1,627.6 |
| 1,499.4 |
| 1,242.9 |
| 1,235.9 |
| 1,154.0 |
| 1,100.7 |
| 1,073.2 |
| 1,118.2 |
| 1,023.6 |
| 908.0 |
| 927.4 |
| 924.4 |
| 837.4 |
| 719.3 |
| 1,609.9 |
| 1,434.0 |
| 1,407.0 |
| 1,299.5 |
| 1,191.3 |
| 1,165.2 |
| 1,594.8 |
| 1,563.5 |
| 1,460.7 |
| 1,313.5 |
| 678.6 |
| 660.1 |
| 646.8 |
| 584.2 |
| 550.5 |
| 696.9 |
| 620.3 |
| 530.1 |
| 504.8 |
| 509.6 |
| 457.8 |
| 365.1 |
| 987.5 |
| 1,297.6 |
| 1,120.1 |
| 1,092.6 |
| 987.3 |
| 879.0 |
| 856.2 |
| 1,284.5 |
| 1,285.0 |
| 1,182.2 |
| 1,035.0 |
| 399.7 |
| 381.0 |
| 367.5 |
| 304.1 |
| 268.9 |
| 416.7 |
| 340.1 |
| 251.2 |
| 227.3 |
| 232.3 |
| 178.7 |
| 85.9 |