| (in millions of USD) | FY2026 | 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 | 1,741.5 | 1,503.2 | 1,520.8 | 1,149.0 | 1,328.7 | 1,750.3 | 715.6 | 604.5 | 641.9 | 547.5 | 519.2 | 537.0 | 469.4 | 333.8 | 478.4 | 477.9 | 319.9 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,741.5 | 1,503.2 | 1,520.8 | 1,149.0 | 1,328.7 | 1,750.3 | 715.6 | 604.5 | 641.9 | 547.5 | 519.2 | 537.0 | 469.4 | 333.8 | 478.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 505.9 | 454.5 | 541.7 | 630.4 | 675.6 | 612.2 | 394.7 | 383.3 | 214.9 | 185.2 | 142.8 | 167.2 | 182.0 | 179.0 | 223.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 489.9 | 503.7 | 422.5 | 682.9 | 933.1 | 661.1 | 229.2 | 293.5 | 259.9 | 253.4 | 228.8 | 256.0 | 222.4 | 262.6 | 297.1 | 280.8 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | 129.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 531.0 | 414.6 | 448.6 | 407.0 | 636.3 | 823.2 | 259.1 | 283.9 | 294.0 | 274.8 | 241.2 | 292.8 | 242.8 | 265.4 | 301.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 33.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,741.5 | 1,817.8 | 1,375.8 | 1,487.8 | 1,503.2 | 1,502.8 | 1,363.3 | 1,534.4 | 1,520.8 | 1,412.7 | 1,163.9 | 1,251.1 | 1,149.0 | 1,036.1 | ||||||||||||||||||||||||||
| 492.8 |
| 482.4 |
| - |
| - |
| - |
| 477.9 |
| 319.9 |
| 492.8 |
| 482.4 |
| 258.3 |
| 195.2 |
| - |
| - |
| 219.6 |
| - |
| - |
| Prepaid Expenses | 119.3 | 84.9 | 105.1 | 82.5 | 76.6 | 67.9 | 41.3 | 34.8 | 26.9 | 18.6 | 12.9 | 16.3 | 13.9 | 15.3 | 21.0 | 14.5 | - | - | - |
| Other Current Assets | 177.9 | 131.2 | 146.3 | 142.9 | 135.5 | 135.7 | 74.9 | 69.1 | 56.4 | 41.7 | 35.5 | 63.4 | 59.2 | 60.4 | 67.5 | 59.3 | 58.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.0 | - | - | - | - | - |
| Total Current Assets | 2,915.3 | 2,592.7 | 2,631.3 | 2,605.2 | 3,072.9 | 3,159.3 | 1,414.5 | 1,350.4 | 1,173.1 | 1,027.8 | 926.2 | 1,052.0 | 933.0 | 846.8 | 1,066.1 | 1,076.4 | 793.7 | - | - |
| 115.8 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 471.0 | 429.9 | 387.3 | 396.9 | 349.6 | 303.5 | 270.4 | 280.8 | 260.3 | 263.4 | 278.4 | 246.1 | 256.4 | 255.6 | 217.4 | 260.3 | - | - | - |
| Property,Plant & Equipment Net | 116.5 | 113.9 | 116.6 | 121.5 | 109.8 | 114.1 | 76.1 | 78.6 | 86.3 | 85.4 | 92.9 | 86.5 | 88.4 | 93.7 | 94.9 | 84.2 | 91.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 19.1 | 18.4 | 18.0 | 20.5 | 40.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 465.4 | 463.2 | 462.0 | 454.6 | 448.2 | 429.6 | 400.9 | 343.7 | 275.5 | 249.7 | 218.2 | 218.2 | 219.4 | 341.4 | 560.5 | 547.2 | 553.5 | - | - |
| Intangible Assets | 12.4 | 24.6 | 44.6 | 63.2 | 83.8 | 115.1 | 126.9 | 119.0 | 87.5 | 47.6 | 0.0 | 1.9 | 10.5 | 26.0 | 52.0 | 74.6 | 95.4 | - | - |
| Operating Lease Right Of Use Assets | 71.5 | 75.2 | 61.2 | 67.3 | 40.7 | 31.2 | 25.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 192.1 | 202.2 | 224.8 | 172.0 | 193.6 | 210.9 | 240.5 | 90.8 | 84.7 | 57.3 | 56.2 | 39.3 | 52.9 | 52.4 | 54.0 | 55.9 | - | - | - |
| Other Non-Current Assets | 339.1 | 344.1 | 350.2 | 316.3 | 320.7 | 324.2 | 345.0 | 132.5 | 120.8 | 88.1 | 86.8 | 62.3 | 74.5 | 74.5 | 75.6 | 79.2 | 65.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,848.6 | 3,538.5 | 3,604.7 | 3,560.8 | 4,035.4 | 4,142.4 | 2,363.5 | 2,024.1 | 1,743.2 | 1,498.7 | 1,324.1 | 1,426.7 | 1,451.4 | 1,382.3 | 1,849.1 | 1,861.6 | 1,599.7 | - | - |
| 298.2 |
| 258.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 38.7 | 25.8 | 19.3 | 11.0 | - | - | - | - | - | - | - | 25.0 | 22.5 | 22.7 | 19.4 | 15.9 | - | - | - |
| Operating Lease Liabilities Current | 17.0 | 15.8 | 15.1 | 12.7 | 13.7 | 13.1 | 10.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 782.0 | 686.5 | 637.3 | 643.1 | 784.8 | 858.6 | 455.0 | 433.9 | 281.7 | 232.3 | 173.8 | 163.3 | 212.0 | 193.1 | 196.1 | 172.6 | 182.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,313.0 | 1,101.1 | 1,085.9 | 1,050.1 | 1,421.2 | 1,681.9 | 714.1 | 717.8 | 575.7 | 507.1 | 414.9 | 494.9 | 454.8 | 461.7 | 497.2 | 470.7 | 440.3 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 71.1 | 76.6 | 61.9 | 58.4 | 28.2 | 21.3 | 19.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 53.6 | 38.2 | 21.1 | 8.3 | - | - | - | - | - | - | - | 9.1 | 9.4 | 8.9 | - | - | - | - | - |
| Deferred Tax Liabilities | - | 0.7 | 0.7 | 2.8 | 2.0 | 1.7 | 1.9 | 2.1 | 2.0 | 1.8 | 1.7 | 1.9 | 2.3 | 2.0 | 2.5 | - | - | - | - |
| Pension Obligations | 59.8 | 56.0 | 41.4 | 31.3 | 49.8 | 71.5 | 60.8 | 51.4 | 42.4 | 42.0 | 53.9 | 51.2 | 37.9 | 40.6 | 39.3 | 26.6 | - | - | - |
| Other Non-Current Liabilities | 237.9 | 221.5 | 172.6 | 146.7 | 132.1 | 139.5 | 119.3 | 93.6 | 81.9 | 83.7 | 89.5 | 91.2 | 99.3 | 99.9 | 8.9 | 13.0 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 195.9 | 229.6 | 185.8 | 159.7 | - | - |
| Total Liabilities | 1,637.2 | 1,411.1 | 1,371.1 | 1,303.2 | 1,636.7 | 1,880.6 | 874.2 | 847.8 | 692.6 | 642.6 | 564.2 | 668.5 | 647.3 | 660.4 | 726.9 | 656.6 | 600.0 | - | - |
| 33.4 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | 6.6 | 0.0 | 0.0 | - | - | - | - | - | - |
| Retained Earnings | 3,381.3 | 3,627.3 | 3,602.5 | 3,177.6 | 2,975.7 | 2,490.6 | 1,690.6 | 1,365.0 | 1,232.3 | 1,074.1 | 963.6 | 930.2 | 976.3 | 966.9 | 1,528.6 | 1,514.2 | 1,406.6 | - | - |
| Accumulated Other Comprehensive Income | (113.8) | (147.0) | (111.2) | (100.3) | (104.1) | (108.9) | (120.7) | (105.7) | (93.5) | (100.7) | (112.0) | (113.2) | (85.8) | (95.1) | (95.9) | (78.5) | (72.6) | - | - |
| Treasury Stock | - | - | - | - | 632.9 | 279.5 | 185.9 | 169.8 | 165.7 | 174.0 | 128.4 | 89.0 | 116.5 | 180.0 | 343.8 | 264.0 | 382.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,211.4 | 2,127.4 | 2,233.7 | 2,257.6 | 2,398.7 | 2,261.8 | 1,489.3 | 1,176.3 | 1,050.6 | 856.1 | 759.9 | 758.1 | 804.1 | 722.0 | 1,131.8 | 1,157.9 | 972.6 | 997.7 | 960.0 |
| Total Equity | 2,211.4 | 2,127.4 | 2,233.7 | 2,257.6 | 2,398.7 | 2,261.8 | 1,489.3 | 1,176.3 | 1,050.6 | 856.1 | 759.9 | 758.1 | 804.1 | 722.0 | 1,131.8 | 1,157.9 | 972.6 | 997.7 | 960.0 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 1,602.3 | 1,491.6 | 1,545.5 | 1,555.1 | 1,651.8 | 1,477.5 | 700.3 | 632.6 | 597.4 | 520.8 | 511.3 | 557.1 | 478.2 | 385.1 | 568.8 | 605.7 | 353.4 | - | - |
| Book Value | 2,211.4 | 2,127.4 | 2,233.7 | 2,257.6 | 2,398.7 | 2,261.8 | 1,489.3 | 1,176.3 | 1,050.6 | 856.1 | 759.9 | 758.1 | 804.1 | 722.0 | 1,131.8 | 1,157.9 | 972.6 | 997.7 | 960.0 |
| Tangible Book Value | 1,733.6 | 1,639.6 | 1,727.1 | 1,739.8 | 1,866.8 | 1,717.0 | 961.4 | 713.7 | 687.6 | 558.8 | 541.7 | 538.1 | 574.2 | 354.6 | 519.3 | 536.1 | 323.7 | - | - |
| 868.5 |
| 1,106.7 |
| 1,328.7 |
| 1,364.4 |
| 1,137.3 |
| 1,497.7 |
| 1,750.3 |
| 1,388.7 |
| 917.2 |
| 809.4 |
| 715.6 |
| 656.0 |
| 574.5 |
| 597.0 |
| - |
| 584.5 |
| 425.0 |
| 604.1 |
| 641.9 |
| 564.9 |
| 398.8 |
| 527.7 |
| 547.5 |
| 513.6 |
| 395.2 |
| 440.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.8 | - | 0.0 | - | - | - |
| Cash And Short Term Investments | 1,741.5 | 1,817.8 | 1,375.8 | 1,487.8 | 1,503.2 | 1,502.8 | 1,363.3 | 1,534.4 | 1,520.8 | 1,412.7 | 1,163.9 | 1,251.1 | 1,149.0 | 1,036.1 | 868.5 | 1,106.7 | 1,328.7 | 1,364.4 | 1,137.3 | 1,497.7 | 1,750.3 | 1,388.7 | 917.2 | 809.4 | 715.6 | 656.0 | 574.5 | 597.0 | - | 584.5 | 425.0 | 604.1 | 641.9 | 564.9 | 405.6 | 527.7 | 547.5 | 513.6 | 395.2 | 440.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 505.9 | 683.1 | 703.9 | 636.5 | 454.5 | 648.2 | 629.3 | 591.3 | 541.7 | 685.8 | 656.9 | 562.6 | 630.4 | 802.4 | 772.7 | 706.9 | 675.6 | 845.8 | 728.1 | 545.9 | 612.2 | 894.9 | 750.7 | 500.3 | 394.7 | 531.3 | 466.0 | 418.8 | 320.7 | 484.2 | 459.7 | 385.5 | 214.9 | 351.8 | 277.8 | 221.3 | 185.2 | 277.7 | 240.6 | 192.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 489.9 | 449.5 | 517.7 | 499.8 | 503.7 | 483.6 | 520.5 | 459.6 | 422.5 | 447.3 | 532.9 | 572.3 | 682.9 | 797.7 | 880.0 | 917.4 | 933.1 | 834.5 | 827.7 | 778.6 | 661.1 | 476.8 | 394.7 | 271.2 | 229.2 | 307.5 | 338.3 | 297.0 | - | 342.0 | 358.8 | 272.7 | 259.9 | 279.0 | 330.4 | 279.4 | 253.4 | 250.3 | 268.1 | 247.8 |
| Prepaid Expenses | 119.3 | 111.4 | 101.9 | 112.6 | 84.9 | 83.9 | 78.8 | 106.9 | 105.1 | 94.8 | 86.8 | 69.6 | 82.5 | 73.4 | 89.2 | 82.7 | 76.6 | |||||||||||||||||||||||
| Other Current Assets | 177.9 | 167.0 | 152.4 | 154.1 | 131.2 | 139.5 | 146.5 | 141.4 | 146.3 | 150.8 | 138.5 | 111.6 | 142.9 | 125.1 | 136.9 | 126.7 | 135.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,915.3 | 3,117.5 | 2,749.8 | 2,778.2 | 2,592.7 | 2,774.2 | 2,659.6 | 2,726.6 | 2,631.3 | 2,696.4 | 2,492.2 | 2,497.6 | 2,605.2 | 2,761.3 | 2,658.1 | 2,857.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | 575.6 | 569.6 | 562.0 | 543.7 | 524.3 | 523.5 | 511.1 | 503.9 | 498.0 | 510.9 | 511.1 | 518.4 | 496.8 | 488.7 | 477.9 | 459.4 | 451.8 | 454.4 | 437.8 | 417.5 | 392.5 | 378.4 | 360.9 | 346.5 | 356.3 | 366.5 | 362.1 | - | 353.5 | 359.3 | 353.6 | 346.6 | 362.8 | 359.3 | 350.9 | 348.8 | 373.1 | 376.3 | 374.1 |
| Accumulated Depreciation | 471.0 | 460.3 | 451.4 | 445.9 | 429.9 | 414.8 | 411.2 | 397.8 | 387.3 | 378.8 | 388.9 | 384.2 | 396.9 | 378.6 | 375.4 | 365.7 | 349.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 116.5 | 115.4 | 118.2 | 116.1 | 113.9 | 109.5 | 112.4 | 113.3 | 116.6 | 119.2 | 122.0 | 127.0 | 121.5 | 118.2 | 113.3 | 112.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 19.1 | 19.2 | 18.8 | 18.3 | 18.4 | 18.7 | 18.6 | 18.8 | 18.0 | 18.4 | 18.5 | 18.4 | 20.5 | 21.3 | 22.9 | 44.8 | 40.2 | |||||||||||||||||||||||
| Goodwill | 465.4 | 466.6 | 465.8 | 465.8 | 463.2 | 461.2 | 463.7 | 462.0 | 462.0 | 464.0 | 461.4 | 453.9 | 454.6 | 454.5 | 449.9 | 451.2 | 448.2 | 448.7 | ||||||||||||||||||||||
| Intangible Assets | 12.4 | 13.9 | 16.3 | 20.3 | 24.6 | 29.2 | 34.8 | 39.5 | 44.6 | 53.7 | 58.1 | 57.2 | 63.2 | 69.4 | 73.5 | 79.8 | 83.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 71.5 | 74.8 | 77.6 | 76.6 | 75.2 | 77.0 | 79.1 | 61.8 | 61.2 | 61.7 | 61.8 | 64.3 | 67.3 | 70.0 | 77.8 | 41.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 192.1 | 231.9 | 204.7 | 212.5 | 202.2 | 214.0 | 227.0 | 215.5 | 224.8 | 197.5 | 163.1 | 172.9 | 172.0 | 190.6 | 195.7 | 187.5 | 193.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 339.1 | 382.4 | 357.2 | 362.5 | 344.1 | 357.5 | 374.1 | 343.5 | 350.2 | 326.6 | 291.3 | 304.2 | 316.3 | 335.9 | 350.1 | 328.9 | 320.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,848.6 | 4,095.7 | 3,707.2 | 3,743.0 | 3,538.5 | 3,731.6 | 3,644.5 | 3,684.9 | 3,604.7 | 3,659.9 | 3,425.0 | 3,439.9 | 3,560.8 | 3,739.2 | 3,644.9 | 3,829.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 531.0 | 590.4 | 583.3 | 549.9 | 414.6 | 579.0 | 555.5 | 554.3 | 448.6 | 528.0 | 492.9 | 386.6 | 407.0 | 491.5 | 546.6 | 559.0 | 636.3 | 739.0 | 660.7 | 709.7 | 823.2 | 811.8 | 662.9 | 429.7 | 259.1 | 439.0 | 411.0 | 338.7 | - | 435.8 | 440.6 | 343.7 | 294.0 | 429.1 | 387.0 | 312.7 | 274.8 | 358.2 | 333.5 | 292.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 38.7 | 37.6 | 34.6 | 29.8 | 25.8 | 25.9 | 23.1 | 21.1 | 19.3 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 17.0 | 17.5 | 17.5 | 16.7 | 15.8 | 16.0 | 16.0 | 15.0 | 15.1 | 14.9 | 14.1 | 12.9 | 12.7 | 11.6 | 11.7 | 13.1 | ||||||||||||||||||||||||
| Accrued Expenses | 782.0 | 817.9 | 698.1 | 672.8 | 686.5 | 715.3 | 646.8 | 586.2 | 637.3 | 673.4 | 594.0 | 570.5 | 643.1 | 705.6 | 663.6 | 693.8 | 784.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,313.0 | 1,408.3 | 1,281.4 | 1,222.7 | 1,101.1 | 1,294.2 | 1,202.3 | 1,140.5 | 1,085.9 | 1,201.4 | 1,086.9 | 957.1 | 1,050.1 | 1,197.1 | 1,210.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 71.1 | 74.5 | 77.7 | 76.9 | 76.6 | 78.8 | 79.1 | 62.9 | 61.9 | 62.8 | 59.7 | 60.1 | 58.4 | 61.4 | 68.3 | 28.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 53.6 | 49.9 | 48.3 | 43.4 | 38.2 | 35.5 | 31.5 | 25.9 | 21.1 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | 0.7 | 0.7 | 0.7 | 0.7 | 2.5 | 2.5 | 2.5 | 2.8 | 3.5 | 3.1 | 3.2 | 2.0 | |||||||||||||||||||||||
| Pension Obligations | 59.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 237.9 | 238.0 | 239.6 | 235.9 | 221.5 | 205.0 | 204.5 | 179.1 | 172.6 | 156.5 | 146.6 | 148.7 | 146.7 | 165.9 | 168.7 | 131.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,637.2 | 1,760.0 | 1,624.2 | 1,555.7 | 1,411.1 | 1,628.7 | 1,532.6 | 1,436.0 | 1,371.1 | 1,469.8 | 1,347.8 | 1,213.8 | 1,303.2 | 1,480.6 | 1,476.3 | 1,467.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | - | 30.1 | - | - | 30.1 | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,381.3 | 3,237.8 | 2,986.8 | 3,759.6 | 3,627.3 | 3,494.5 | 3,627.0 | 3,695.6 | 3,602.5 | 3,434.9 | 3,190.2 | 3,240.3 | 3,177.6 | 3,136.1 | 2,995.9 | 3,076.5 | 2,975.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (113.8) | (126.1) | (126.5) | (130.2) | (147.0) | (134.3) | (99.4) | (115.8) | (111.2) | (84.5) | (106.9) | (99.5) | (100.3) | (117.0) | (139.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 824.7 | 722.3 | 632.9 | 526.5 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,211.4 | 2,335.7 | 2,083.0 | 2,187.3 | 2,127.4 | 2,102.8 | 2,111.9 | 2,248.9 | 2,233.7 | 2,190.1 | 2,077.3 | 2,226.1 | 2,257.6 | 2,258.7 | 2,168.6 | 2,362.4 | ||||||||||||||||||||||||
| Total Equity | 2,211.4 | 2,335.7 | 2,083.0 | 2,187.3 | 2,127.4 | 2,102.8 | 2,111.9 | 2,248.9 | 2,233.7 | 2,190.1 | 2,077.3 | 2,226.1 | 2,257.6 | 2,258.7 | 2,168.6 | 2,362.4 | 2,398.7 | 2,367.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,602.3 | 1,709.1 | 1,468.4 | 1,555.5 | 1,491.6 | 1,479.9 | 1,457.2 | 1,586.1 | 1,545.5 | 1,495.0 | 1,405.3 | 1,540.5 | 1,555.1 | 1,564.3 | 1,448.0 | 1,604.8 | 1,651.8 | |||||||||||||||||||||||
| Book Value | 2,211.4 | 2,335.7 | 2,083.0 | 2,187.3 | 2,127.4 | 2,102.8 | 2,111.9 | 2,248.9 | 2,233.7 | 2,190.1 | 2,077.3 | 2,226.1 | 2,257.6 | 2,258.7 | 2,168.6 | 2,362.4 | 2,398.7 | 2,367.9 | ||||||||||||||||||||||
| Tangible Book Value | 1,733.6 | 1,855.3 | 1,601.0 | 1,701.1 | 1,639.6 | 1,612.5 | 1,613.4 | 1,747.4 | 1,727.1 | 1,672.4 | 1,557.8 | 1,714.9 | 1,739.8 | 1,734.8 | 1,645.2 | 1,831.3 | 1,866.8 | |||||||||||||||||||||||
| 88.1 |
| 87.4 |
| 84.0 |
| 67.9 |
| 57.0 |
| 52.9 |
| 47.1 |
| 41.3 |
| 42.0 |
| 43.5 |
| 33.9 |
| - |
| 37.5 |
| 35.8 |
| 35.4 |
| 26.9 |
| 27.9 |
| 24.0 |
| 20.3 |
| 18.6 |
| 22.1 |
| 19.0 |
| 15.2 |
| 145.0 |
| 166.7 |
| 158.1 |
| 135.7 |
| 117.7 |
| 94.8 |
| 82.5 |
| 74.9 |
| 78.5 |
| 79.6 |
| 68.9 |
| 62.6 |
| 73.2 |
| 70.4 |
| 62.5 |
| 56.4 |
| 57.5 |
| 47.7 |
| 42.7 |
| 41.7 |
| 43.3 |
| 40.2 |
| 36.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,072.9 |
| 3,189.8 |
| 2,859.8 |
| 2,980.4 |
| 3,159.3 |
| 2,878.2 |
| 2,157.4 |
| 1,663.4 |
| 1,414.5 |
| 1,573.4 |
| 1,458.4 |
| 1,381.7 |
| - |
| 1,483.9 |
| 1,313.8 |
| 1,324.9 |
| 1,173.1 |
| 1,253.2 |
| 1,061.6 |
| 1,071.1 |
| 1,027.8 |
| 1,084.9 |
| 944.1 |
| 916.7 |
| 342.2 |
| 342.8 |
| 323.1 |
| 303.5 |
| 295.8 |
| 292.0 |
| 281.5 |
| 270.4 |
| 280.2 |
| 291.0 |
| 285.4 |
| - |
| 271.9 |
| 275.6 |
| 268.9 |
| 260.3 |
| 275.9 |
| 272.0 |
| 265.7 |
| 263.4 |
| 288.9 |
| 291.5 |
| 287.0 |
| 109.8 |
| 109.6 |
| 111.6 |
| 114.7 |
| 114.1 |
| 96.7 |
| 86.4 |
| 79.5 |
| 76.1 |
| 76.1 |
| 75.6 |
| 76.7 |
| - |
| 81.6 |
| 83.7 |
| 84.7 |
| 86.3 |
| 86.9 |
| 87.4 |
| 85.1 |
| 85.4 |
| 84.2 |
| 84.8 |
| 87.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.8 |
| 40.1 |
| 42.3 |
| 40.7 |
| 39.9 |
| 42.3 |
| 42.3 |
| 42.1 |
| 7.0 |
| 7.2 |
| 7.0 |
| - |
| 6.0 |
| 5.8 |
| 5.3 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 449.4 |
| 449.7 |
| 429.6 |
| 401.0 |
| 401.0 |
| 400.9 |
| 400.9 |
| 400.8 |
| 343.7 |
| 343.7 |
| - |
| 347.4 |
| 346.5 |
| 275.4 |
| 275.5 |
| 275.6 |
| 271.2 |
| 249.8 |
| 249.7 |
| 249.7 |
| 249.8 |
| 244.9 |
| 89.9 |
| 103.5 |
| 112.2 |
| 115.1 |
| 103.3 |
| 111.7 |
| 118.8 |
| 126.9 |
| 135.8 |
| 105.3 |
| 112.1 |
| - |
| 123.6 |
| 130.5 |
| 82.7 |
| 87.5 |
| 92.4 |
| 93.8 |
| 45.0 |
| 47.6 |
| - |
| - |
| - |
| 40.7 |
| 39.0 |
| 41.2 |
| 33.0 |
| 31.2 |
| 31.5 |
| 31.4 |
| 31.6 |
| 25.6 |
| 27.7 |
| 30.1 |
| 32.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 196.8 |
| 204.7 |
| 216.7 |
| 210.9 |
| 219.1 |
| 222.8 |
| 237.2 |
| 240.5 |
| 86.1 |
| 98.0 |
| 96.2 |
| - |
| 90.4 |
| 92.8 |
| 94.0 |
| 84.7 |
| 86.5 |
| 103.1 |
| 103.2 |
| 57.3 |
| 55.8 |
| 54.2 |
| 56.2 |
| 323.6 |
| 331.9 |
| 338.5 |
| 324.2 |
| 333.7 |
| 339.4 |
| 351.1 |
| 345.0 |
| 160.2 |
| 173.4 |
| 173.4 |
| - |
| 129.3 |
| 131.6 |
| 131.8 |
| 120.8 |
| 122.8 |
| 138.1 |
| 136.5 |
| 88.1 |
| 85.7 |
| 84.5 |
| 87.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,035.4 |
| 4,161.6 |
| 3,856.2 |
| 3,995.5 |
| 4,142.4 |
| 3,812.9 |
| 3,095.9 |
| 2,613.7 |
| 2,363.5 |
| 2,346.4 |
| 2,156.3 |
| 2,087.7 |
| - |
| 2,165.8 |
| 2,006.2 |
| 1,899.5 |
| 1,743.2 |
| 1,830.8 |
| 1,652.1 |
| 1,587.5 |
| 1,498.7 |
| 1,554.8 |
| 1,416.3 |
| 1,385.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.7 |
| 13.6 |
| 13.8 |
| 14.7 |
| 13.1 |
| 12.6 |
| 12.9 |
| 12.3 |
| 10.9 |
| 11.3 |
| 11.9 |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 813.7 |
| 709.9 |
| 702.6 |
| 858.6 |
| 704.6 |
| 542.0 |
| 444.8 |
| 455.0 |
| 453.9 |
| 425.0 |
| 394.7 |
| 404.6 |
| 478.6 |
| 434.6 |
| 384.5 |
| 281.7 |
| 278.1 |
| 229.2 |
| 205.1 |
| 232.3 |
| 248.0 |
| 213.9 |
| 167.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,252.8 |
| 1,421.2 |
| 1,552.7 |
| 1,370.6 |
| 1,412.3 |
| 1,681.9 |
| 1,516.4 |
| 1,204.9 |
| 874.5 |
| 714.1 |
| 893.0 |
| 836.0 |
| 733.4 |
| - |
| 914.4 |
| 875.2 |
| 728.2 |
| 575.7 |
| 707.2 |
| 616.1 |
| 517.8 |
| 507.1 |
| 606.2 |
| 547.5 |
| 460.0 |
| 28.2 |
| 27.5 |
| 29.9 |
| 21.3 |
| 21.3 |
| 22.5 |
| 23.0 |
| 23.7 |
| 19.5 |
| 21.7 |
| 24.1 |
| 25.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 2.1 |
| 2.1 |
| 4.4 |
| - |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 132.1 |
| 155.4 |
| 155.2 |
| 147.7 |
| 139.5 |
| 134.0 |
| 130.5 |
| 127.4 |
| 119.3 |
| 117.5 |
| 116.4 |
| 120.1 |
| - |
| 83.0 |
| 84.4 |
| 82.3 |
| 81.9 |
| 82.0 |
| 80.9 |
| 87.2 |
| 83.7 |
| 91.7 |
| 92.4 |
| 106.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,636.7 |
| 1,793.7 |
| 1,593.5 |
| 1,623.0 |
| 1,880.6 |
| 1,711.2 |
| 1,389.9 |
| 1,046.2 |
| 874.2 |
| 1,048.6 |
| 988.8 |
| 889.7 |
| - |
| 1,033.7 |
| 994.0 |
| 844.2 |
| 692.6 |
| 823.6 |
| 730.3 |
| 637.1 |
| 642.6 |
| 753.4 |
| 700.2 |
| 626.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,867.5 |
| 2,657.5 |
| 2,677.4 |
| 2,490.6 |
| 2,264.8 |
| 1,882.3 |
| 1,762.1 |
| 1,690.6 |
| 1,476.7 |
| 1,359.1 |
| 1,410.4 |
| 1,221.4 |
| 1,322.9 |
| 1,210.1 |
| 1,259.9 |
| 1,232.3 |
| 1,197.9 |
| 1,117.1 |
| 1,165.0 |
| 1,074.1 |
| 1,034.7 |
| 937.2 |
| 983.3 |
| (120.8) |
| (104.1) |
| (119.2) |
| (111.0) |
| (107.4) |
| (108.9) |
| (102.9) |
| (118.9) |
| (121.0) |
| (120.7) |
| (109.5) |
| (108.9) |
| (107.4) |
| - |
| (98.3) |
| (97.8) |
| (95.5) |
| (93.5) |
| (95.2) |
| (98.8) |
| (102.0) |
| (100.7) |
| (112.4) |
| (108.1) |
| (109.8) |
| 413.3 |
| 302.6 |
| 279.5 |
| 198.4 |
| 166.3 |
| 158.5 |
| 185.9 |
| 159.2 |
| 163.7 |
| 170.1 |
| - |
| 164.9 |
| 163.5 |
| 158.3 |
| 165.7 |
| 164.6 |
| 156.6 |
| 157.3 |
| 174.0 |
| 167.3 |
| 152.1 |
| 144.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,398.7 |
| 2,367.9 |
| 2,262.7 |
| 2,372.5 |
| 2,261.8 |
| 2,101.8 |
| 1,706.0 |
| 1,567.5 |
| 1,489.3 |
| 1,297.8 |
| 1,167.5 |
| 1,198.0 |
| - |
| 1,132.1 |
| 1,012.2 |
| 1,055.3 |
| 1,050.6 |
| 1,007.2 |
| 921.8 |
| 950.3 |
| 856.1 |
| 801.4 |
| 716.0 |
| 758.9 |
| 2,262.7 |
| 2,372.5 |
| 2,261.8 |
| 2,101.8 |
| 1,706.0 |
| 1,567.5 |
| 1,489.3 |
| 1,297.8 |
| 1,167.5 |
| 1,198.0 |
| - |
| 1,132.1 |
| 1,012.2 |
| 1,055.3 |
| 1,050.6 |
| 1,007.2 |
| 921.8 |
| 950.3 |
| 856.1 |
| 801.4 |
| 716.0 |
| 758.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,637.1 |
| 1,489.2 |
| 1,568.0 |
| 1,477.5 |
| 1,361.9 |
| 952.6 |
| 788.8 |
| 700.3 |
| 680.4 |
| 622.4 |
| 648.3 |
| - |
| 569.5 |
| 438.6 |
| 596.7 |
| 597.4 |
| 546.0 |
| 445.5 |
| 553.3 |
| 520.8 |
| 478.7 |
| 396.7 |
| 456.7 |
| 2,262.7 |
| 2,372.5 |
| 2,261.8 |
| 2,101.8 |
| 1,706.0 |
| 1,567.5 |
| 1,489.3 |
| 1,297.8 |
| 1,167.5 |
| 1,198.0 |
| - |
| 1,132.1 |
| 1,012.2 |
| 1,055.3 |
| 1,050.6 |
| 1,007.2 |
| 921.8 |
| 950.3 |
| 856.1 |
| 801.4 |
| 716.0 |
| 758.9 |
| 1,829.3 |
| 1,709.8 |
| 1,810.5 |
| 1,717.0 |
| 1,597.5 |
| 1,193.3 |
| 1,047.7 |
| 961.4 |
| 761.1 |
| 718.6 |
| 742.2 |
| - |
| 661.1 |
| 535.1 |
| 697.1 |
| 687.6 |
| 639.3 |
| 556.8 |
| 655.6 |
| 558.8 |
| 551.7 |
| 466.3 |
| 514.0 |