| (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 | 222.2 | 638.8 | 247.5 | 162.0 | 180.4 | 268.1 | 94.5 | 71.7 | 89.7 | 68.5 | 55.5 | - | 36.9 | 34.4 | 43.9 | - | 7.7 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 222.2 | 638.8 | 247.5 | 162.0 | 180.4 | 268.1 | 94.5 | 71.7 | 89.7 | 68.5 | 55.5 | - | 36.9 | 34.4 | 43.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 573.0 | 531.8 | 644.6 | 631.1 | 577.1 | 363.4 | 447.6 | 398.7 | 328.4 | 325.9 | 282.5 | - | 205.3 | 162.2 | 151.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 692.6 | 655.9 | 935.9 | 1,077.7 | 837.4 | 540.2 | 585.7 | 521.8 | 424.6 | 368.2 | 354.2 | - | 220.1 | 153.5 | 124.3 | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 742.8 | 653.1 | 850.4 | 743.1 | 647.2 | 574.4 | 549.8 | 482.3 | 424.2 | 341.0 | 300.1 | - | 198.8 | 127.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 206.7 | 166.2 | 227.1 | 271.4 | 304.7 | 182.8 | 173.7 | 188.3 | 146.3 | 146.9 | 157.8 | - | 96.5 | 69.7 | 63.4 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,128.6 | 2,351.1 | 2,380.4 | 2,676.7 | 2,387.0 | 1,706.7 | 1,870.2 | 1,888.9 | 1,023.7 | 726.2 | 734.0 | - | 570.2 | 258.2 | 1.5 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,173.0 | 2,395.1 | 2,425.2 | 2,722.3 | 2,414.3 | 1,729.6 | 1,873.1 | 1,892.1 | 1,028.9 | 732.1 | 766.1 | - | 571.6 | 260.1 | 317.3 | - | |||
| (in millions of USD) | Q1 FY 27 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 177.1 | 222.2 | 175.1 | 511.5 | 745.1 | 689.5 | 606.0 | 459.5 | 341.0 | 247.5 | 167.2 | 157.3 | 156.5 | 162.0 | 144.9 | |||||||||||||||||||||||||
| 6.1 |
| 7.5 |
| - |
| - |
| - |
| - |
| 7.7 |
| 6.1 |
| 7.5 |
| - |
| 78.9 |
| - |
| - |
| 90.6 |
| - |
| - |
| Prepaid Expenses | 111.2 | 114.7 | 112.7 | 125.6 | 92.3 | 81.0 | 61.2 | 50.9 | 55.4 | 42.7 | 39.8 | - | 32.3 | 19.2 | 12.3 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,742.6 | 2,330.0 | 1,965.9 | 2,006.0 | 1,707.1 | 1,270.5 | 1,209.2 | 1,061.6 | 931.9 | 811.7 | 795.2 | - | 545.7 | 412.6 | 367.4 | - | 217.0 | - | - |
| 116.5 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 311.2 | 268.4 | 339.5 | 299.6 | 266.2 | 229.9 | 197.6 | 167.7 | 142.3 | 119.4 | 100.3 | - | 73.3 | 64.0 | 54.0 | - | - | - | - |
| Property,Plant & Equipment Net | 431.6 | 384.7 | 510.9 | 443.5 | 381.0 | 344.5 | 352.1 | 314.6 | 281.9 | 221.6 | 199.8 | - | 125.5 | 63.9 | 62.5 | - | 47.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,799.6 | 1,744.2 | 1,704.3 | 2,411.8 | 2,243.5 | 1,934.3 | 1,849.7 | 1,743.2 | 1,264.8 | 1,092.7 | 983.3 | - | 688.0 | 526.0 | 477.8 | - | 358.5 | - | - |
| Intangible Assets | 1,061.2 | 1,099.8 | 1,693.1 | 1,794.2 | 1,875.4 | 1,450.4 | 1,443.4 | 1,361.0 | 780.4 | 696.2 | 749.4 | - | 447.9 | 233.3 | 234.7 | - | 189.6 | - | - |
| Operating Lease Right Of Use Assets | 109.9 | 82.4 | 109.4 | 102.3 | 93.4 | 97.2 | 96.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 8.2 | 6.3 | 7.9 | 6.7 | 33.2 | 76.1 | 36.9 | 32.2 | 44.6 | 51.7 | 11.4 | - | 1.6 | - | - | - | - | - | - |
| Other Non-Current Assets | 165.4 | 146.9 | 204.1 | 212.5 | 143.5 | 126.8 | 110.7 | 37.2 | 36.1 | 43.3 | 22.0 | - | 10.5 | 8.4 | 4.1 | - | 3.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | 499.8 | 384.0 | 362.6 | 316.5 | 233.2 | - | 137.6 | 72.3 | 66.6 | 72.3 | 599.3 | - | - |
| Total Assets | 6,315.2 | 7,283.2 | 6,906.7 | 6,874.9 | 6,383.6 | 5,202.5 | 5,002.1 | 4,549.8 | 3,339.7 | 2,917.1 | 2,761.2 | 2,917.1 | 1,819.2 | 1,244.3 | 1,146.5 | - | 816.3 | - | - |
| - |
| 38.6 |
| - |
| - |
| Short Term Debt | 44.4 | 43.9 | 44.8 | 45.6 | 27.3 | 22.9 | 2.9 | 3.2 | 5.1 | 5.9 | 32.1 | - | 1.4 | 1.9 | 315.8 | - | 7.5 | - | - |
| Deferred Revenue Current | 168.4 | 113.7 | 118.7 | 185.8 | 133.3 | 93.9 | 74.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 19.5 | 17.8 | 26.4 | 25.3 | 22.8 | 22.5 | 21.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 574.8 | 493.7 | 579.2 | 671.3 | 582.9 | 494.5 | 416.6 | 367.4 | 322.2 | 335.6 | 320.2 | - | 213.5 | 170.9 | 170.4 | - | 100.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,068.2 | 829.3 | 851.1 | 988.3 | 914.9 | 700.3 | 593.1 | 559.0 | 473.7 | 488.4 | 510.0 | - | 311.4 | 242.4 | 549.6 | - | 146.4 | - | - |
| - |
| 268.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 94.3 | 67.5 | 87.6 | 80.2 | 74.2 | 76.5 | 75.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 21.0 | 19.9 | 15.7 | 12.5 | 11.6 | 13.5 | 12.9 | 12.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 156.7 | 151.2 | 216.1 | 220.2 | 186.9 | 147.2 | 133.5 | 81.7 | 43.3 | 26.1 | 49.8 | - | 61.4 | 44.8 | 37.8 | - | 14.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 177.8 | 170.7 | 197.1 | 176.9 | 180.8 | 202.2 | 169.4 | 69.7 | 58.9 | 36.4 | 29.8 | - | 37.9 | 48.8 | 46.6 | - | 45.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,538.9 | 3,644.7 | 3,656.8 | 4,077.1 | 3,889.3 | 5,276.8 | 3,055.3 | 2,884.6 | 1,978.6 | 1,651.8 | 1,594.3 | - | 980.9 | 594.3 | 635.5 | - | 305.4 | - | - |
| 0.1 |
| - |
| - |
| Additional Paid In Capital | 602.8 | 520.2 | 479.2 | 408.4 | 357.3 | 433.3 | 387.4 | 377.4 | 374.9 | 355.3 | 328.7 | - | 268.2 | 233.2 | 202.3 | - | 162.0 | - | - |
| Retained Earnings | 4,050.5 | 4,328.2 | 3,899.8 | 3,498.9 | 3,062.3 | 2,568.8 | 2,361.5 | 2,009.2 | 1,697.6 | 1,399.5 | 1,115.3 | - | 730.4 | 576.4 | 455.7 | - | 287.4 | - | - |
| Accumulated Other Comprehensive Income | (141.9) | (269.4) | (223.2) | (278.5) | (359.1) | (488.4) | (350.9) | (276.5) | (266.4) | (284.3) | (76.4) | - | (8.6) | (12.4) | (20.5) | - | (4.9) | - | - |
| Treasury Stock | 1,735.3 | 940.7 | 906.0 | 831.2 | 566.4 | 537.1 | 451.3 | 445.1 | 445.1 | 205.3 | 200.9 | - | 151.7 | 147.4 | 126.7 | - | 102.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,776.2 | 3,638.4 | 3,249.9 | 2,797.7 | 2,494.3 | 1,976.6 | 1,946.8 | 1,665.2 | 1,361.1 | 1,265.3 | 1,166.8 | - | 838.3 | 650.0 | 511.0 | - | 511.0 | 228.0 | 182.9 |
| Total Equity | 2,776.2 | 3,638.4 | 3,249.9 | 2,797.7 | 2,494.3 | (74.4) | 1,946.8 | 1,665.2 | 1,361.1 | 1,265.3 | 1,166.8 | - | 838.3 | 650.0 | 511.0 | - | 511.0 | 228.0 | 182.9 |
| 275.6 |
| - |
| - |
| Net debt | 1,950.8 | 1,756.3 | 2,177.7 | 2,560.3 | 2,233.9 | 1,461.5 | 1,778.6 | 1,820.4 | 939.2 | 663.6 | 710.5 | - | 534.7 | 225.7 | 273.4 | - | 268.0 | - | - |
| Working Capital | 1,674.4 | 1,500.7 | 1,114.8 | 1,017.7 | 792.2 | 570.2 | 616.1 | 502.6 | 458.2 | 323.3 | 285.1 | - | 234.3 | 170.2 | (182.2) | - | 70.7 | - | - |
| Book Value | 2,776.2 | 3,638.4 | 3,249.9 | 2,797.7 | 2,494.3 | 1,976.6 | 1,946.8 | 1,665.2 | 1,361.1 | 1,265.3 | 1,166.8 | - | 838.3 | 650.0 | 511.0 | - | 511.0 | 228.0 | 182.9 |
| Tangible Book Value | (84.6) | 794.4 | (147.5) | (1,408.3) | (1,624.6) | (1,408.0) | (1,346.3) | (1,439.0) | (684.1) | (523.6) | (565.9) | - | (297.6) | (109.3) | (201.6) | - | (37.1) | - | - |
| 166.6 |
| 146.7 |
| 180.4 |
| 251.5 |
| 395.6 |
| 309.3 |
| 268.1 |
| 220.3 |
| 649.7 |
| 381.0 |
| 94.5 |
| 87.2 |
| 81.7 |
| 81.2 |
| 71.7 |
| 76.6 |
| 92.3 |
| 103.3 |
| 89.7 |
| 81.7 |
| 81.7 |
| 76.6 |
| 68.5 |
| 61.8 |
| 74.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 177.1 | 222.2 | 175.1 | 511.5 | 745.1 | 689.5 | 606.0 | 459.5 | 341.0 | 247.5 | 167.2 | 157.3 | 156.5 | 162.0 | 144.9 | 166.6 | 146.7 | 180.4 | 251.5 | 395.6 | 309.3 | 268.1 | 220.3 | 649.7 | 381.0 | 94.5 | 87.2 | 81.7 | 81.2 | 71.7 | 76.6 | 92.3 | 103.3 | 89.7 | 81.7 | 81.7 | 76.6 | 68.5 | 61.8 | 74.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 608.0 | 573.0 | 673.9 | 665.8 | 645.5 | 643.4 | 615.0 | 624.6 | 605.2 | 644.6 | 633.2 | 643.4 | 652.9 | 631.1 | 593.5 | 627.3 | 629.9 | 577.1 | 466.5 | 422.4 | 427.9 | 363.4 | 381.3 | 313.1 | 425.6 | 447.6 | 417.6 | 411.3 | 388.3 | 398.7 | 410.2 | 400.3 | 331.6 | 328.4 | 336.8 | 327.1 | 307.4 | 325.9 | 329.1 | 316.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 728.4 | 692.6 | 919.6 | 888.7 | 877.7 | 841.6 | 905.9 | 920.1 | 943.7 | 935.9 | 1,015.0 | 1,082.5 | 1,116.4 | 1,077.7 | 1,062.6 | 1,008.9 | 924.8 | 837.4 | 686.0 | 608.6 | 574.3 | 540.2 | 557.5 | 608.5 | 623.8 | 585.7 | 614.1 | 611.9 | 580.2 | 521.8 | 512.8 | 493.7 | 459.2 | 424.6 | 425.9 | 421.9 | 396.2 | 368.2 | 385.4 | 389.9 |
| Prepaid Expenses | 97.8 | 111.2 | 139.0 | 134.2 | 130.9 | 131.6 | 134.4 | 125.7 | 116.3 | 112.7 | 131.3 | 132.0 | 123.8 | 125.6 | 121.3 | 109.9 | 108.7 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,647.8 | 2,742.6 | 1,969.4 | 2,259.6 | 2,413.8 | 2,330.0 | 2,291.6 | 2,143.3 | 2,021.9 | 1,965.9 | 1,960.9 | 2,036.2 | 2,060.5 | 2,006.0 | 1,950.5 | 1,935.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 321.8 | 311.2 | 421.3 | 413.0 | 393.1 | 377.4 | 377.5 | 361.6 | 349.7 | 339.5 | 326.9 | 319.9 | 307.7 | 299.6 | 282.9 | 278.7 | 272.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 425.0 | 431.6 | 577.9 | 570.4 | 550.7 | 526.0 | 510.6 | 504.7 | 508.1 | 510.9 | 498.9 | 483.1 | 461.7 | 443.5 | 423.9 | 417.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 155.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,794.0 | 1,799.6 | 2,025.4 | 2,592.3 | 2,543.4 | 2,518.2 | 2,506.8 | 2,471.7 | 2,473.3 | 2,486.3 | 2,452.4 | 2,451.9 | 2,429.2 | 2,411.8 | 2,287.4 | 2,221.1 | 2,236.4 | 2,243.5 | ||||||||||||||||||||||
| Intangible Assets | 1,045.0 | 1,061.2 | 1,470.4 | 1,614.0 | 1,606.2 | 1,611.0 | 1,651.0 | 1,651.0 | 1,669.5 | 1,693.1 | 1,775.5 | 1,790.8 | 1,791.1 | 1,794.2 | 1,781.8 | 1,805.0 | 1,835.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 7.4 | 8.2 | 6.9 | 6.8 | 6.4 | 6.3 | 6.9 | 6.8 | 8.0 | 7.9 | 8.9 | 8.3 | 7.0 | 6.7 | 22.3 | 26.3 | 30.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 155.5 | 165.4 | 200.5 | 188.2 | 184.4 | 200.4 | 179.3 | 200.9 | 206.7 | 204.1 | 226.0 | 214.6 | 206.6 | 212.5 | 205.8 | 174.0 | 165.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,422.0 | 6,315.2 | 6,354.7 | 7,335.9 | 7,401.4 | 7,283.2 | 7,201.1 | 7,025.8 | 6,930.4 | 6,906.7 | 6,922.6 | 6,984.8 | 6,956.1 | 6,874.9 | 6,671.9 | 6,579.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 215.4 | 206.7 | 257.9 | 235.7 | 230.6 | 208.9 | 214.7 | 238.7 | 233.4 | 227.1 | 224.4 | 232.7 | 282.0 | 271.4 | 261.2 | 323.2 | 305.3 | 304.7 | 254.3 | 223.4 | 213.4 | 182.8 | 152.3 | 125.0 | 191.7 | 173.7 | 181.2 | 193.1 | 194.9 | 188.3 | 197.8 | 188.3 | 145.4 | 146.3 | 144.5 | 148.9 | 145.9 | 146.9 | 147.1 | 158.1 |
| Short Term Debt | 44.2 | 44.4 | 42.1 | 44.0 | 43.9 | 43.9 | 44.1 | 44.3 | 44.5 | 44.8 | 44.3 | 44.3 | 44.2 | 45.6 | 44.7 | 49.1 | 27.7 | 27.3 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 21.1 | 19.5 | 28.2 | 27.3 | 27.4 | 27.9 | 25.2 | 25.4 | 26.1 | 26.4 | 26.6 | 26.8 | 25.9 | 25.3 | 23.9 | 23.4 | ||||||||||||||||||||||||
| Accrued Expenses | 571.1 | 574.8 | 651.5 | 601.0 | 611.4 | 576.5 | 556.0 | 573.9 | 562.9 | 579.2 | 595.5 | 601.4 | 664.0 | 671.3 | 631.9 | 604.2 | 585.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 838.8 | 1,068.2 | 951.6 | 880.8 | 885.8 | 829.3 | 814.7 | 856.9 | 840.9 | 851.1 | 864.2 | 878.4 | 990.3 | 988.3 | 937.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,829.9 | 2,128.6 | 2,025.0 | 2,331.8 | 2,341.3 | 2,351.1 | 2,361.3 | 2,360.0 | 2,370.1 | 2,380.4 | 2,535.9 | 2,687.5 | 2,688.4 | 2,676.7 | 2,693.3 | 2,647.3 | 2,570.1 | 2,387.0 | 1,866.0 | 1,795.6 | 1,801.0 | 1,706.7 | 1,809.0 | 2,372.9 | 2,177.2 | 1,870.2 | 1,955.9 | 1,992.0 | 1,889.3 | 1,888.9 | 1,955.2 | 2,060.3 | 1,043.9 | 1,023.7 | 945.5 | 798.4 | 723.7 | 726.2 | 826.5 | 862.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 21.1 | 21.0 | 21.6 | 21.8 | 21.8 | 19.9 | 14.5 | 14.7 | 15.3 | 15.7 | 15.3 | 14.9 | 13.2 | 12.5 | 11.5 | 11.1 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 195.3 | 156.7 | 229.7 | 303.4 | 248.1 | 252.1 | 241.1 | 193.5 | 207.8 | 216.1 | 214.0 | 216.2 | 218.4 | 220.2 | 220.4 | 199.4 | 200.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 175.6 | 177.8 | 201.6 | 188.2 | 186.9 | 202.6 | 179.4 | 181.7 | 188.4 | 197.1 | 207.8 | 194.6 | 185.0 | 176.9 | 167.6 | 161.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,047.1 | 3,538.9 | 3,416.9 | 3,713.3 | 3,671.5 | 3,644.7 | 3,608.1 | 3,603.9 | 3,619.2 | 3,656.8 | 3,827.4 | 3,985.2 | 4,093.9 | 4,077.1 | 4,173.3 | 4,161.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 611.0 | 602.8 | 596.7 | 528.9 | 522.7 | 520.2 | 509.4 | 500.7 | 493.0 | 479.2 | 463.5 | 444.3 | 425.8 | 408.4 | 392.7 | 376.9 | 363.7 | |||||||||||||||||||||||
| Retained Earnings | 4,000.4 | 4,050.5 | 4,013.5 | 4,526.5 | 4,420.5 | 4,328.2 | 4,215.9 | 4,101.7 | 3,986.3 | 3,899.8 | 3,823.5 | 3,714.8 | 3,598.0 | 3,498.9 | 3,365.7 | 3,261.3 | 3,148.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (126.6) | (141.9) | (149.3) | (123.3) | (230.0) | (269.4) | (208.2) | (256.6) | (245.2) | (223.2) | (285.9) | (253.7) | (262.6) | (278.5) | (453.9) | |||||||||||||||||||||||||
| Treasury Stock | 2,110.1 | 1,735.3 | 1,523.2 | 1,309.7 | 983.5 | 940.7 | 924.3 | 924.0 | 923.0 | 906.0 | 906.0 | 906.0 | 899.0 | 831.2 | 806.1 | 806.0 | 736.4 | 566.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,374.9 | 2,776.2 | 2,937.8 | 3,622.6 | 3,729.9 | 3,638.4 | 3,592.9 | 3,421.9 | 3,311.2 | 3,249.9 | 3,095.2 | 2,999.5 | 2,862.2 | 2,797.7 | 2,498.5 | 2,418.0 | ||||||||||||||||||||||||
| Total Equity | 2,374.9 | 2,776.2 | 2,937.8 | 3,622.6 | 3,729.9 | 3,638.4 | 3,592.9 | 3,421.9 | 3,311.2 | 3,249.9 | 3,095.2 | 2,999.5 | 2,862.2 | 2,797.7 | 2,498.5 | 2,418.0 | 2,428.0 | 2,494.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,874.0 | 2,173.0 | 2,067.1 | 2,375.8 | 2,385.2 | 2,395.1 | 2,405.3 | 2,404.2 | 2,414.7 | 2,425.2 | 2,580.2 | 2,731.8 | 2,732.7 | 2,722.3 | 2,738.0 | 2,696.4 | 2,597.8 | 2,414.3 | 1,887.6 | 1,818.9 | 1,822.1 | 1,729.6 | 1,832.1 | 2,396.9 | 2,199.1 | 1,873.1 | 1,959.2 | 1,995.4 | 1,892.3 | 1,892.1 | 1,958.4 | 2,066.6 | 1,049.0 | 1,028.9 | 950.7 | 803.3 | 728.6 | 732.1 | 833.3 | 916.3 |
| Net debt | 1,697.0 | 1,950.8 | 1,892.0 | 1,864.3 | 1,640.0 | 1,705.5 | 1,799.3 | 1,944.8 | 2,073.6 | 2,177.7 | 2,413.0 | 2,574.5 | 2,576.1 | 2,560.3 | 2,593.1 | 2,529.8 | 2,451.1 | 2,233.9 | ||||||||||||||||||||||
| Working Capital | 809.0 | 1,674.4 | 1,017.8 | 1,378.8 | 1,527.9 | 1,500.7 | 1,476.9 | 1,286.5 | 1,181.0 | 1,114.8 | 1,096.6 | 1,157.8 | 1,070.2 | 1,017.7 | 1,012.8 | 958.8 | 905.4 | |||||||||||||||||||||||
| Book Value | 2,374.9 | 2,776.2 | 2,937.8 | 3,622.6 | 3,729.9 | 3,638.4 | 3,592.9 | 3,421.9 | 3,311.2 | 3,249.9 | 3,095.2 | 2,999.5 | 2,862.2 | 2,797.7 | 2,498.5 | 2,418.0 | 2,428.0 | 2,494.3 | ||||||||||||||||||||||
| Tangible Book Value | (464.1) | (84.6) | (558.0) | (583.8) | (419.7) | (490.8) | (564.8) | (700.8) | (831.6) | (929.5) | (1,132.8) | (1,243.1) | (1,358.0) | (1,408.3) | (1,570.7) | (1,608.2) | (1,643.6) | |||||||||||||||||||||||
| 92.3 |
| 82.6 |
| 82.9 |
| 73.9 |
| 81.0 |
| 67.3 |
| 66.2 |
| 64.0 |
| 61.2 |
| 63.3 |
| 62.9 |
| 54.3 |
| 50.9 |
| 50.1 |
| 48.9 |
| 48.5 |
| 55.4 |
| 46.6 |
| 50.8 |
| 49.9 |
| 42.7 |
| 42.8 |
| 46.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,823.8 |
| 1,707.1 |
| 1,507.7 |
| 1,525.9 |
| 1,393.1 |
| 1,270.5 |
| 1,241.2 |
| 1,651.3 |
| 1,507.7 |
| 1,209.2 |
| 1,200.4 |
| 1,184.9 |
| 1,111.1 |
| 1,061.6 |
| 1,078.6 |
| 1,080.5 |
| 959.7 |
| 931.9 |
| 901.5 |
| 884.3 |
| 837.4 |
| 811.7 |
| 830.0 |
| 835.0 |
| 266.2 |
| 256.7 |
| 247.5 |
| 237.9 |
| 229.9 |
| 223.8 |
| 212.9 |
| 202.9 |
| 197.6 |
| 189.0 |
| 181.8 |
| 174.6 |
| 167.7 |
| 161.8 |
| 156.5 |
| 150.9 |
| 142.3 |
| 135.9 |
| 85.8 |
| 85.8 |
| 119.4 |
| 85.8 |
| 85.8 |
| 382.6 |
| 381.0 |
| 370.3 |
| 336.9 |
| 336.3 |
| 344.5 |
| 343.9 |
| 343.4 |
| 345.8 |
| 352.1 |
| 343.0 |
| 336.9 |
| 318.2 |
| 314.6 |
| 311.7 |
| 317.2 |
| 296.5 |
| 281.9 |
| 275.4 |
| 264.8 |
| 224.8 |
| 221.6 |
| 227.4 |
| 216.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,106.2 |
| 1,932.2 |
| 1,928.6 |
| 1,934.3 |
| 1,855.4 |
| 1,841.7 |
| 1,835.8 |
| 1,849.7 |
| 1,809.4 |
| 1,781.8 |
| 1,738.7 |
| 1,743.2 |
| 1,823.3 |
| 1,824.8 |
| 1,293.9 |
| 1,264.8 |
| 1,158.7 |
| 1,135.0 |
| 1,098.8 |
| 1,092.7 |
| 1,109.3 |
| 1,052.0 |
| 1,875.4 |
| 1,574.6 |
| 1,406.6 |
| 1,428.3 |
| 1,450.4 |
| 1,420.6 |
| 1,429.8 |
| 1,434.1 |
| 1,443.4 |
| 1,440.4 |
| 1,442.8 |
| 1,371.4 |
| 1,361.0 |
| 1,275.1 |
| 1,292.8 |
| 787.5 |
| 780.4 |
| 786.4 |
| 775.0 |
| 691.5 |
| 696.2 |
| 701.8 |
| 792.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.7 |
| 86.0 |
| 86.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.2 |
| 83.6 |
| 86.9 |
| 74.2 |
| 76.1 |
| 35.1 |
| 32.8 |
| 33.2 |
| 36.9 |
| 26.5 |
| 28.4 |
| 30.6 |
| 32.2 |
| 39.5 |
| 40.8 |
| 46.3 |
| 44.6 |
| 45.2 |
| 46.9 |
| 46.9 |
| 51.7 |
| 16.3 |
| 11.3 |
| 143.5 |
| 130.5 |
| 134.2 |
| 129.4 |
| 126.8 |
| 124.1 |
| 115.8 |
| 121.4 |
| 110.7 |
| 108.8 |
| 111.9 |
| 118.1 |
| 37.2 |
| 50.4 |
| 46.3 |
| 43.1 |
| 36.1 |
| 34.0 |
| 34.6 |
| 43.6 |
| 43.3 |
| 30.5 |
| 24.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 491.9 |
| 500.4 |
| 477.2 |
| 478.3 |
| 477.2 |
| 466.9 |
| - |
| 401.6 |
| 404.2 |
| 385.8 |
| - |
| 354.6 |
| 354.6 |
| 315.3 |
| - |
| 274.3 |
| 251.8 |
| 6,474.2 |
| 6,383.6 |
| 5,772.9 |
| 5,422.8 |
| 5,289.9 |
| 5,202.5 |
| 5,020.2 |
| 5,414.7 |
| 5,278.0 |
| 5,002.1 |
| 4,928.5 |
| 4,886.7 |
| 4,688.1 |
| 4,549.8 |
| 4,578.6 |
| 4,602.2 |
| 3,426.9 |
| 3,339.7 |
| 3,201.1 |
| 3,201.1 |
| 2,943.0 |
| 2,917.1 |
| 2,915.5 |
| 2,931.7 |
| 21.6 |
| 23.3 |
| 21.1 |
| 22.9 |
| 23.2 |
| 24.0 |
| 21.9 |
| 2.9 |
| 3.3 |
| 3.4 |
| 3.0 |
| 3.2 |
| 3.1 |
| 6.3 |
| 5.1 |
| 5.1 |
| 5.2 |
| 4.9 |
| 4.9 |
| 5.9 |
| 6.8 |
| 53.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| 22.8 |
| 22.0 |
| 22.2 |
| 22.0 |
| 22.5 |
| 23.3 |
| 22.8 |
| 23.3 |
| 21.8 |
| 23.1 |
| 21.1 |
| 20.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 582.9 |
| 547.0 |
| 485.2 |
| 479.9 |
| 494.5 |
| 421.6 |
| 355.6 |
| 393.6 |
| 416.6 |
| 400.7 |
| 368.7 |
| 363.6 |
| 367.4 |
| 373.3 |
| 361.5 |
| 305.1 |
| 322.2 |
| 317.0 |
| 290.9 |
| 299.2 |
| 335.6 |
| 331.7 |
| 305.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 976.4 |
| 918.4 |
| 914.9 |
| 822.8 |
| 731.8 |
| 714.4 |
| 700.3 |
| 597.0 |
| 504.6 |
| 607.2 |
| 593.1 |
| 585.2 |
| 565.3 |
| 561.6 |
| 559.0 |
| 574.2 |
| 556.1 |
| 455.6 |
| 473.7 |
| 466.6 |
| 444.6 |
| 449.9 |
| 488.4 |
| 485.6 |
| 517.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.0 |
| 63.5 |
| 64.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 11.6 |
| 12.2 |
| 12.7 |
| 13.0 |
| 13.5 |
| 12.5 |
| 11.3 |
| 12.4 |
| 12.9 |
| 13.0 |
| 13.1 |
| 13.4 |
| 12.2 |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 186.9 |
| 165.1 |
| 131.7 |
| 126.1 |
| 147.2 |
| 137.3 |
| 133.3 |
| 130.8 |
| 133.5 |
| 124.1 |
| 128.3 |
| 115.9 |
| 113.9 |
| 111.0 |
| 102.6 |
| 91.4 |
| 87.8 |
| 108.2 |
| 102.6 |
| 88.2 |
| 77.8 |
| 68.0 |
| 67.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.2 |
| 180.8 |
| 187.0 |
| 187.5 |
| 190.3 |
| 202.2 |
| 193.2 |
| 209.2 |
| 206.6 |
| 169.4 |
| 181.2 |
| 163.0 |
| 142.0 |
| 69.7 |
| 65.9 |
| 72.5 |
| 56.5 |
| 58.9 |
| 44.2 |
| 43.5 |
| 37.4 |
| 36.4 |
| 31.8 |
| 32.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,046.2 |
| 3,889.3 |
| 3,473.9 |
| 3,296.9 |
| 3,294.7 |
| 3,225.8 |
| 2,988.9 |
| 3,475.2 |
| 3,383.3 |
| 3,055.3 |
| 3,072.5 |
| 3,088.4 |
| 2,962.1 |
| 2,884.6 |
| 3,005.0 |
| 3,101.0 |
| 1,986.2 |
| 1,978.6 |
| 1,889.6 |
| 1,773.6 |
| 1,619.3 |
| 1,651.8 |
| 1,569.0 |
| 1,646.7 |
| 357.3 |
| 381.0 |
| 370.8 |
| 361.5 |
| 433.3 |
| 416.0 |
| 406.6 |
| 395.4 |
| 387.4 |
| 382.5 |
| 380.6 |
| 378.5 |
| 377.4 |
| 380.2 |
| 376.7 |
| 375.1 |
| 374.9 |
| 374.1 |
| 374.1 |
| 358.8 |
| 355.3 |
| 345.2 |
| 339.0 |
| 3,062.3 |
| 2,959.6 |
| 2,783.7 |
| 2,663.1 |
| 2,568.8 |
| 2,516.9 |
| 2,456.4 |
| 2,435.2 |
| 2,361.5 |
| 2,252.5 |
| 2,170.4 |
| 2,078.2 |
| 2,009.2 |
| 1,914.4 |
| 1,841.5 |
| 1,757.5 |
| 1,697.6 |
| 1,622.4 |
| 1,547.8 |
| 1,470.2 |
| 1,399.5 |
| 1,318.6 |
| 1,242.7 |
| (414.4) |
| (347.6) |
| (359.1) |
| (502.2) |
| (489.3) |
| (490.6) |
| (488.4) |
| (373.2) |
| (395.6) |
| (410.3) |
| (350.9) |
| (327.8) |
| (301.7) |
| (280.4) |
| (276.5) |
| (276.0) |
| (272.1) |
| (246.9) |
| (266.4) |
| (254.9) |
| (264.5) |
| (275.5) |
| (284.3) |
| (112.2) |
| (91.7) |
| 539.6 |
| 539.5 |
| 538.9 |
| 537.1 |
| 528.5 |
| 528.1 |
| 525.9 |
| 451.3 |
| 451.3 |
| 451.2 |
| 450.4 |
| 445.1 |
| 445.1 |
| 445.1 |
| 445.1 |
| 445.1 |
| 430.3 |
| 229.9 |
| 229.9 |
| 205.3 |
| 205.3 |
| 205.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,428.0 |
| 2,494.3 |
| 2,299.0 |
| 2,125.9 |
| 1,995.2 |
| 1,976.6 |
| 2,031.3 |
| 1,939.5 |
| 1,894.7 |
| 1,946.8 |
| 1,856.0 |
| 1,798.3 |
| 1,726.1 |
| 1,665.2 |
| 1,573.6 |
| 1,501.2 |
| 1,440.7 |
| 1,361.1 |
| 1,311.5 |
| 1,427.6 |
| 1,323.7 |
| 1,265.3 |
| 1,346.5 |
| 1,284.9 |
| 2,299.0 |
| 2,125.9 |
| 1,995.2 |
| 1,976.6 |
| 2,031.3 |
| 1,939.5 |
| 1,894.7 |
| 1,946.8 |
| 1,856.0 |
| 1,798.3 |
| 1,726.1 |
| 1,665.2 |
| 1,573.6 |
| 1,501.2 |
| 1,440.7 |
| 1,361.1 |
| 1,311.5 |
| 1,427.6 |
| 1,323.7 |
| 1,265.3 |
| 1,346.5 |
| 1,284.9 |
| 1,636.1 |
| 1,423.3 |
| 1,512.8 |
| 1,461.5 |
| 1,611.8 |
| 1,747.2 |
| 1,818.0 |
| 1,778.6 |
| 1,872.1 |
| 1,913.7 |
| 1,811.1 |
| 1,820.4 |
| 1,881.8 |
| 1,974.3 |
| 945.7 |
| 939.2 |
| 869.0 |
| 721.5 |
| 652.0 |
| 663.6 |
| 771.5 |
| 842.3 |
| 792.2 |
| 684.9 |
| 794.1 |
| 678.7 |
| 570.2 |
| 644.2 |
| 1,146.7 |
| 900.4 |
| 616.1 |
| 615.2 |
| 619.6 |
| 549.6 |
| 502.6 |
| 504.4 |
| 524.4 |
| 504.0 |
| 458.2 |
| 434.9 |
| 439.7 |
| 387.5 |
| 323.3 |
| 344.4 |
| 317.6 |
| 2,299.0 |
| 2,125.9 |
| 1,995.2 |
| 1,976.6 |
| 2,031.3 |
| 1,939.5 |
| 1,894.7 |
| 1,946.8 |
| 1,856.0 |
| 1,798.3 |
| 1,726.1 |
| 1,665.2 |
| 1,573.6 |
| 1,501.2 |
| 1,440.7 |
| 1,361.1 |
| 1,311.5 |
| 1,427.6 |
| 1,323.7 |
| 1,265.3 |
| 1,346.5 |
| 1,284.9 |
| (1,624.6) |
| (1,381.8) |
| (1,212.9) |
| (1,361.7) |
| (1,408.0) |
| (1,244.6) |
| (1,332.0) |
| (1,375.2) |
| (1,346.3) |
| (1,393.7) |
| (1,426.3) |
| (1,384.1) |
| (1,439.0) |
| (1,524.8) |
| (1,616.4) |
| (640.8) |
| (684.1) |
| (633.5) |
| (482.4) |
| (466.6) |
| (523.6) |
| (464.7) |
| (560.0) |