| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | - | - | 69.8 | 96.0 | 98.6 | 94.3 | 207.8 | 178.1 | 148.7 | 158.7 | 111.9 | 101.7 | 235.6 | 447.6 | 85.0 | 78.1 | 81.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | 69.8 | 96.0 | 98.6 | 94.3 | 207.8 | 178.1 | 148.7 | 158.7 | 111.9 | 101.7 | 235.6 | 447.6 | 85.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 778.2 | 687.1 | 663.9 | 709.3 | 647.3 | 593.8 | 566.3 | 535.5 | - | - | 466.7 | 437.4 | 425.1 | 368.9 | 313.0 | ||
| Current Assets | |||||||||||||||||
| Inventory | 387.2 | 342.3 | 385.9 | 441.7 | 414.5 | 297.6 | 274.3 | 268.8 | - | - | 210.4 | 198.9 | 241.4 | 217.1 | 168.0 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 1,667.4 | 1,467.2 | 1,507.2 | 1,434.9 | 1,405.8 | 1,421.2 | 1,312.6 | 1,233.2 | - | - | 933.2 | 849.4 | 750.8 | 682.8 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 266.6 | 215.8 | 210.4 | 252.5 | 272.9 | 175.8 | 185.6 | 196.6 | - | - | 146.0 | 142.4 | 168.1 | 138.1 | 103.2 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 2,088.2 | 1,831.3 | 1,888.6 | 1,908.5 | 1,580.8 | 1,284.2 | 1,235.4 | 985.0 | - | - | 396.0 | 347.1 | 476.7 | 670.3 | 203.6 | ||
| 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 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 2,152.2 | 2,013.9 | 2,080.8 | 2,014.5 | 1,681.9 | 1,334.5 | 1,291.2 | 1,034.7 | - | - | 396.0 | 347.1 | 476.7 | 670.3 | 203.6 | - | |
| (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 | - | - | 69.1 | 61.8 | - | 59.4 | 71.6 | 70.8 | - | 69.8 | 69.7 | 83.6 | - | 96.0 | 122.1 | |||||||||||||||||||||||||
| 78.1 |
| 81.2 |
| - |
| - |
| - |
| Prepaid Expenses | 130.3 | 105.2 | 110.6 | 128.1 | 108.9 | 71.2 | 61.3 | 63.4 | - | - | 67.1 | 69.2 | 65.6 | 66.7 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,362.7 | 1,193.9 | 1,230.2 | 1,375.1 | 1,269.4 | 1,056.9 | 1,109.6 | 1,045.9 | - | - | 914.0 | 864.2 | 1,018.9 | 1,144.9 | 646.1 | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | 821.8 | 696.9 | 703.8 | 656.3 | 606.5 | 622.3 | 563.9 | 515.7 | - | - | 418.7 | 380.0 | 340.7 | 318.3 | - | - | - |
| Property,Plant & Equipment Net | 845.6 | 770.3 | 803.4 | 778.6 | 799.4 | 798.9 | 748.7 | 717.5 | - | - | 514.4 | 469.4 | 410.0 | 364.5 | 316.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 739.2 | 668.9 | 670.1 | 660.2 | 648.6 | 550.3 | 536.0 | 534.8 | 539.8 | - | 455.8 | 452.4 | 447.7 | 434.7 | 441.0 | - | - |
| Intangible Assets | 278.9 | 257.1 | 285.4 | 306.1 | 307.5 | 196.8 | 206.2 | 217.3 | - | - | - | - | - | 104.4 | 105.3 | - | - |
| Operating Lease Right Of Use Assets | 111.7 | 106.8 | 114.4 | 114.3 | 118.5 | - | 87.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 41.4 | 34.6 | 31.2 | 27.1 | 39.5 | 41.8 | 37.0 | 35.1 | - | - | 24.1 | 32.7 | 118.9 | 96.0 | 95.7 | - | - |
| Other Non-Current Assets | 444.8 | 315.2 | 335.2 | 345.4 | 262.5 | 169.9 | 151.8 | 68.3 | - | - | 130.0 | 86.0 | 86.6 | 138.6 | 114.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,712.6 | 3,240.0 | 3,355.6 | 3,492.4 | 3,326.8 | 2,814.5 | 2,789.3 | 2,618.8 | 2,549.8 | - | 2,152.8 | 2,022.3 | 2,114.9 | 2,283.1 | 1,718.8 | - | - |
| - |
| - |
| Short Term Debt | 63.9 | 182.6 | 192.2 | 106.1 | 101.1 | 50.3 | 55.9 | 49.7 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 35.1 | 29.1 | 28.5 | 29.3 | 30.6 | - | 27.6 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 237.5 | 187.7 | 196.1 | 205.3 | 208.8 | 196.8 | 166.1 | 156.4 | - | - | 116.8 | 109.8 | 100.3 | 100.8 | 91.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,198.1 | 1,168.2 | 1,181.1 | 1,147.7 | 1,146.5 | 840.3 | 754.5 | 734.4 | - | - | 564.2 | 562.0 | 609.8 | 542.2 | 494.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 78.0 | 82.0 | 86.9 | 86.9 | 88.3 | - | 60.9 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 151.8 | 104.0 | 108.7 | 111.4 | 62.2 | 34.4 | 45.3 | 48.8 | - | - | 64.4 | 45.1 | 125.8 | 124.5 | 119.8 | - | - |
| Pension Obligations | 101.9 | 104.9 | 126.8 | 113.7 | 164.8 | 194.8 | 179.4 | 174.1 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 298.1 | 263.5 | 327.1 | 300.0 | 365.8 | 372.9 | 333.4 | 260.5 | - | - | 193.2 | 240.9 | 209.9 | 174.5 | 189.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,736.3 | 3,366.9 | 3,505.5 | 3,467.6 | 3,155.4 | 2,531.9 | 2,368.5 | 2,028.8 | 2,002.5 | - | 1,217.8 | 1,195.1 | 1,422.3 | 1,511.5 | 1,007.6 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 9,238.2 | 8,371.4 | 7,510.8 | 6,726.9 | 5,859.3 | 5,095.6 | 4,499.3 | 3,941.9 | - | - | 2,037.4 | 1,749.5 | 1,476.6 | 1,223.1 | 1,010.0 | - | - |
| Accumulated Other Comprehensive Income | (359.2) | (345.9) | (319.8) | (227.2) | (255.2) | (334.9) | (323.7) | (302.4) | (265.4) | (355.0) | (35.0) | (97.5) | (86.9) | 8.2 | (16.2) | - | - |
| Treasury Stock | 9,839.4 | 9,049.9 | 8,212.4 | 7,325.7 | 6,259.0 | 5,283.6 | 4,539.2 | 3,814.6 | - | - | 1,721.0 | 1,463.9 | 1,225.1 | 1,057.4 | 857.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (23.6) | (126.9) | (149.9) | 24.8 | 171.4 | 282.7 | 420.8 | 590.1 | 547.3 | 434.9 | 935.1 | 827.2 | 781.1 | 771.6 | 711.1 | 503.2 | 581.3 |
| Total Equity | (23.6) | (126.9) | (149.9) | 24.8 | 171.4 | 282.7 | 420.8 | 590.1 | 547.3 | 434.9 | 935.1 | 827.2 | 781.1 | 771.6 | 711.1 | 503.2 | 581.3 |
| - |
| Net debt | - | - | 2,011.0 | 1,918.6 | 1,583.4 | 1,240.2 | 1,083.4 | 856.6 | - | - | 284.1 | 245.4 | 241.1 | 222.7 | 118.6 | - | - |
| Working Capital | 164.6 | 25.7 | 49.1 | 227.4 | 122.8 | 216.6 | 355.1 | 311.4 | - | - | 349.8 | 302.2 | 409.0 | 602.7 | 151.4 | - | - |
| Book Value | (23.6) | (126.9) | (149.9) | 24.8 | 171.4 | 282.7 | 420.8 | 590.1 | 547.3 | 434.9 | 935.1 | 827.2 | 781.1 | 771.6 | 711.1 | 503.2 | 581.3 |
| Tangible Book Value | (1,041.8) | (1,052.9) | (1,105.5) | (941.4) | (784.7) | (464.4) | (321.4) | (162.0) | 7.4 | - | 479.2 | 374.9 | 333.4 | 232.5 | 164.9 | - | - |
| 109.4 |
| - |
| 98.6 |
| 183.7 |
| 142.3 |
| 106.7 |
| 94.3 |
| 153.7 |
| 127.3 |
| 323.6 |
| - |
| 120.5 |
| 124.4 |
| 126.5 |
| 178.1 |
| 124.4 |
| 183.2 |
| 98.9 |
| 148.7 |
| 169.1 |
| 146.3 |
| 164.9 |
| 158.7 |
| 146.1 |
| 114.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | 69.1 | 61.8 | - | 59.4 | 71.6 | 70.8 | - | 69.8 | 69.7 | 83.6 | - | 96.0 | 122.1 | 109.4 | - | 98.6 | 183.7 | 142.3 | 106.7 | 94.3 | 153.7 | 127.3 | 323.6 | - | 120.5 | 124.4 | 126.5 | 178.1 | 124.4 | 183.2 | 98.9 | 148.7 | 169.1 | 146.3 | 164.9 | 158.7 | 146.1 | 114.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 708.2 | 778.2 | 687.3 | 681.6 | 638.4 | 687.1 | 637.2 | 634.7 | 650.3 | 663.9 | 635.0 | 648.0 | 640.1 | 709.3 | 611.4 | 626.6 | 617.9 | 647.3 | 603.4 | 600.2 | 574.4 | 593.8 | 521.8 | 490.4 | 518.6 | - | 503.2 | 498.7 | 489.3 | 535.5 | 494.9 | 486.2 | 483.9 | 528.6 | 483.2 | 448.1 | 439.4 | 455.0 | 414.6 | 408.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 404.8 | 387.2 | 401.8 | 388.1 | 358.8 | 342.3 | 375.8 | 366.4 | 373.7 | 385.9 | 376.0 | 395.0 | 427.5 | 441.7 | 451.3 | 463.3 | 446.5 | 414.5 | 381.5 | 350.2 | 321.3 | 297.6 | 292.3 | 299.7 | 292.1 | - | 281.0 | 286.3 | 282.1 | 268.8 | 277.3 | 270.0 | 278.3 | 255.4 | 263.5 | 253.7 | 242.4 | 222.0 | 240.0 | 234.0 |
| Prepaid Expenses | 158.3 | 130.3 | 123.1 | 113.0 | 103.3 | 105.2 | 113.6 | 106.4 | 116.9 | 110.6 | 116.3 | 120.0 | 130.1 | 128.1 | 131.0 | 125.3 | 128.6 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,331.9 | 1,362.7 | 1,281.2 | 1,244.5 | 1,164.8 | 1,193.9 | 1,198.2 | 1,178.3 | 1,211.1 | 1,230.2 | 1,196.9 | 1,246.5 | 1,286.8 | 1,375.1 | 1,315.9 | 1,324.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 830.3 | 845.6 | 817.7 | 817.4 | 778.0 | 770.3 | 790.4 | 768.7 | 773.5 | 803.4 | 763.2 | 780.7 | 780.0 | 778.6 | 728.6 | 760.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 736.9 | 739.2 | 731.2 | 684.1 | 673.2 | 668.9 | 672.4 | 665.4 | 665.8 | 670.1 | 660.6 | 665.1 | 661.7 | 660.6 | 665.1 | 643.4 | 650.1 | 636.1 | ||||||||||||||||||||||
| Intangible Assets | 273.8 | 278.9 | 278.4 | 253.5 | 251.8 | 257.1 | 262.5 | 268.2 | 274.4 | 285.4 | 287.2 | 294.6 | 300.1 | 306.1 | 297.4 | 298.4 | 305.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 41.9 | 41.4 | 36.2 | 37.1 | 35.7 | 34.6 | 31.7 | 30.6 | 31.5 | 31.2 | 27.7 | 27.8 | 28.1 | 27.1 | 35.0 | 37.0 | 38.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 454.2 | 444.8 | 376.8 | 363.8 | 331.2 | 315.2 | 364.5 | 338.1 | 326.8 | 335.2 | 353.1 | 355.6 | 353.1 | 345.4 | 281.4 | 272.1 | 264.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,668.9 | 3,712.6 | 3,521.5 | 3,400.5 | 3,234.7 | 3,240.0 | 3,319.8 | 3,249.2 | 3,283.1 | 3,355.6 | 3,288.7 | 3,370.4 | 3,409.9 | 3,492.4 | 3,294.5 | 3,336.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 228.7 | 266.6 | 247.4 | 216.2 | 201.4 | 215.8 | 202.9 | 199.5 | 189.4 | 210.4 | 174.0 | 170.2 | 176.7 | 252.5 | 226.7 | 267.5 | 259.4 | 272.9 | 219.3 | 210.8 | 189.3 | 175.8 | 146.6 | 155.9 | 168.5 | - | 148.2 | 160.6 | 174.6 | 196.6 | 156.4 | 170.9 | 164.6 | 167.6 | 148.5 | 143.6 | 137.8 | 146.6 | 129.7 | 131.9 |
| Short Term Debt | - | - | 63.6 | 60.2 | - | - | 185.8 | 311.2 | - | - | 179.1 | 107.4 | - | - | 153.6 | 106.6 | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 234.5 | 237.5 | 194.9 | 189.0 | 182.1 | 187.7 | 190.4 | 180.9 | 190.0 | 196.1 | 172.9 | 177.6 | 189.3 | 205.3 | 202.0 | 203.3 | 214.6 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,108.4 | 1,198.1 | 1,192.1 | 1,106.9 | 1,149.7 | 1,168.2 | 1,185.0 | 1,281.2 | 1,131.9 | 1,181.1 | 1,070.4 | 1,008.0 | 1,004.2 | 1,147.7 | 1,164.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,161.6 | 2,088.2 | 2,146.2 | 2,123.7 | 1,891.2 | 1,831.3 | 1,891.7 | 1,746.6 | 1,903.6 | 1,888.6 | 1,929.4 | 2,045.5 | 2,015.8 | 1,908.5 | 1,825.3 | 1,821.5 | 1,766.8 | 1,580.8 | 1,639.6 | 1,602.0 | 1,561.1 | 1,284.2 | 1,169.1 | 1,146.6 | 1,513.0 | - | 1,124.3 | 1,087.9 | 1,008.5 | 985.0 | 988.9 | 1,020.4 | 978.7 | 960.2 | 1,050.7 | 947.8 | 944.2 | 875.1 | 826.0 | 693.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 147.4 | 151.8 | 108.0 | 115.1 | 103.9 | 104.0 | 107.7 | 101.7 | 100.1 | 108.7 | 112.2 | 116.0 | 113.4 | 111.4 | 76.5 | 68.6 | 65.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 293.5 | 298.1 | 324.3 | 313.5 | 271.9 | 263.5 | 289.8 | 272.4 | 306.2 | 327.1 | 282.6 | 290.6 | 301.0 | 300.0 | 310.5 | 320.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,710.8 | 3,736.3 | 3,770.7 | 3,659.3 | 3,416.7 | 3,366.9 | 3,474.2 | 3,401.9 | 3,441.8 | 3,505.5 | 3,394.6 | 3,460.1 | 3,434.4 | 3,467.6 | 3,377.3 | 3,329.2 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 9,407.6 | 9,238.2 | 8,954.8 | 8,737.3 | 8,535.0 | 8,371.4 | 8,121.4 | 7,909.9 | 7,688.1 | 7,510.8 | 7,328.3 | 7,126.7 | 6,912.8 | 6,726.9 | 6,463.3 | 6,242.9 | 6,030.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (344.6) | (359.2) | (415.9) | (421.6) | (351.1) | (345.9) | (327.8) | (310.4) | (298.1) | (319.8) | (263.2) | (267.2) | (228.5) | (227.2) | (324.5) | |||||||||||||||||||||||||
| Treasury Stock | 10,047.3 | 9,839.4 | 9,705.8 | 9,486.1 | 9,269.4 | 9,049.9 | 8,838.3 | 8,634.6 | 8,425.6 | 8,212.4 | 8,037.1 | 7,811.0 | 7,564.8 | 7,325.7 | 7,064.5 | 6,791.5 | 6,527.4 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (41.9) | (23.6) | (249.2) | (258.8) | (182.0) | (126.9) | (154.4) | (152.8) | (158.7) | (149.9) | (105.9) | (89.7) | (24.5) | 24.8 | (82.8) | 7.3 | ||||||||||||||||||||||||
| Total Equity | (41.9) | (23.6) | (249.2) | (258.8) | (182.0) | (126.9) | (154.4) | (152.8) | (158.7) | (149.9) | (105.9) | (89.7) | (24.5) | 24.8 | (82.8) | 7.3 | 84.6 | 171.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,161.6 | 2,088.2 | 2,209.9 | 2,183.9 | 1,891.2 | 1,831.3 | 2,077.5 | 2,057.9 | 1,903.6 | 1,888.6 | 2,108.5 | 2,152.8 | 2,015.8 | 1,908.5 | 1,978.9 | 1,928.0 | 1,766.8 | 1,580.8 | 1,693.1 | 1,655.0 | 1,561.1 | 1,284.2 | 1,224.2 | 1,200.2 | 1,513.0 | - | 1,172.9 | 1,139.8 | 1,008.5 | 985.0 | 1,044.6 | 1,072.5 | 978.7 | 960.2 | 1,069.2 | 969.4 | 944.2 | 875.1 | 847.8 | 714.2 |
| Net debt | - | - | 2,140.8 | 2,122.1 | - | 1,771.9 | 2,005.9 | 1,987.1 | - | 1,818.8 | 2,038.8 | 2,069.3 | - | 1,812.5 | 1,856.8 | 1,818.6 | - | 1,482.2 | ||||||||||||||||||||||
| Working Capital | 223.6 | 164.6 | 89.1 | 137.6 | 15.1 | 25.7 | 13.3 | (102.9) | 79.2 | 49.1 | 126.5 | 238.5 | 282.5 | 227.4 | 151.0 | 206.1 | 222.5 | 122.8 | ||||||||||||||||||||||
| Book Value | (41.9) | (23.6) | (249.2) | (258.8) | (182.0) | (126.9) | (154.4) | (152.8) | (158.7) | (149.9) | (105.9) | (89.7) | (24.5) | 24.8 | (82.8) | 7.3 | 84.6 | 171.4 | ||||||||||||||||||||||
| Tangible Book Value | (1,052.5) | (1,041.8) | (1,258.8) | (1,196.4) | (1,107.0) | (1,052.9) | (1,089.3) | (1,086.3) | (1,098.9) | (1,105.5) | (1,053.7) | (1,049.4) | (986.3) | (941.9) | (1,045.3) | (934.5) | (870.6) | |||||||||||||||||||||||
| 108.9 |
| 77.7 |
| 80.0 |
| 77.8 |
| 71.2 |
| 78.5 |
| 72.4 |
| 66.6 |
| - |
| 59.0 |
| 71.9 |
| 71.5 |
| 63.4 |
| 61.9 |
| 63.9 |
| 66.2 |
| 74.0 |
| 70.8 |
| 65.6 |
| 66.2 |
| 61.1 |
| 73.7 |
| 72.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,309.9 |
| 1,269.4 |
| 1,246.2 |
| 1,172.6 |
| 1,080.2 |
| 1,056.9 |
| 1,046.3 |
| 989.8 |
| 1,200.9 |
| - |
| 963.8 |
| 981.4 |
| 969.4 |
| 1,045.9 |
| 971.5 |
| 1,003.3 |
| 927.4 |
| 1,006.7 |
| 986.6 |
| 913.8 |
| 912.9 |
| 896.8 |
| 946.1 |
| 900.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 787.5 |
| 799.4 |
| 783.8 |
| 790.5 |
| 780.2 |
| 798.9 |
| 758.0 |
| 743.4 |
| 742.7 |
| - |
| 722.6 |
| 728.0 |
| 722.9 |
| 717.5 |
| 697.7 |
| 678.7 |
| 696.9 |
| 668.3 |
| 641.7 |
| 600.9 |
| 572.1 |
| 563.7 |
| 527.5 |
| 514.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 643.4 |
| 642.2 |
| 640.7 |
| 639.2 |
| 642.2 |
| 537.6 |
| 536.9 |
| - |
| 537.6 |
| 534.6 |
| 535.5 |
| 531.2 |
| 534.6 |
| 536.4 |
| 544.8 |
| 539.8 |
| 538.4 |
| 483.8 |
| 478.7 |
| 476.4 |
| 482.1 |
| 444.3 |
| 307.5 |
| 288.6 |
| 293.7 |
| 298.6 |
| 196.8 |
| 199.2 |
| 202.1 |
| 205.7 |
| - |
| 209.4 |
| 211.2 |
| 214.0 |
| 217.3 |
| 220.9 |
| 219.9 |
| 224.7 |
| 226.7 |
| 230.0 |
| 164.1 |
| 165.5 |
| 167.1 |
| 169.1 |
| 114.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.7 |
| 88.2 |
| 88.1 |
| 86.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.5 |
| 39.3 |
| 41.2 |
| 39.2 |
| 41.8 |
| 37.1 |
| 35.8 |
| 35.5 |
| - |
| 34.6 |
| 35.7 |
| 34.5 |
| 35.1 |
| 36.4 |
| 36.9 |
| 41.7 |
| 41.4 |
| 43.1 |
| 39.3 |
| 38.0 |
| 34.0 |
| 22.7 |
| 23.0 |
| 262.5 |
| 210.1 |
| 202.6 |
| 189.4 |
| 169.9 |
| 184.2 |
| 170.9 |
| 164.1 |
| - |
| 174.3 |
| 169.9 |
| 160.4 |
| 68.3 |
| 93.3 |
| 83.1 |
| 76.4 |
| 66.8 |
| 57.4 |
| 46.1 |
| 36.7 |
| 28.9 |
| 73.4 |
| 65.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,356.2 |
| 3,326.8 |
| 3,207.2 |
| 3,142.9 |
| 3,028.4 |
| 2,814.5 |
| 2,766.5 |
| 2,679.6 |
| 2,885.8 |
| - |
| 2,635.9 |
| 2,660.9 |
| 2,636.7 |
| 2,618.8 |
| 2,557.7 |
| 2,558.2 |
| 2,511.9 |
| 2,549.8 |
| 2,497.2 |
| 2,248.0 |
| 2,203.8 |
| 2,166.8 |
| 2,221.0 |
| 2,061.7 |
| 53.5 |
| 53.0 |
| - |
| - |
| 55.1 |
| 53.6 |
| - |
| - |
| 48.6 |
| 51.9 |
| - |
| - |
| 55.8 |
| 52.1 |
| - |
| - |
| 18.5 |
| 21.6 |
| - |
| - |
| 21.8 |
| 20.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.9 |
| 26.4 |
| 26.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 208.8 |
| 196.5 |
| 195.8 |
| 195.1 |
| 196.8 |
| 180.1 |
| 162.4 |
| 158.1 |
| - |
| 158.0 |
| 162.8 |
| 161.4 |
| 156.4 |
| 128.8 |
| 145.9 |
| 159.8 |
| 152.8 |
| 137.7 |
| 124.9 |
| 128.7 |
| 133.2 |
| 126.6 |
| 120.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,118.6 |
| 1,087.4 |
| 1,146.5 |
| 1,001.6 |
| 938.4 |
| 841.8 |
| 840.3 |
| 764.1 |
| 702.8 |
| 679.8 |
| - |
| 719.3 |
| 707.3 |
| 708.0 |
| 734.4 |
| 697.5 |
| 688.8 |
| 636.9 |
| 689.7 |
| 652.4 |
| 588.8 |
| 561.2 |
| 587.5 |
| 620.8 |
| 591.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.0 |
| 62.3 |
| 60.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.2 |
| 42.7 |
| 35.6 |
| 34.7 |
| 34.4 |
| 42.0 |
| 44.9 |
| 44.9 |
| - |
| 40.0 |
| 40.3 |
| 39.6 |
| 48.8 |
| 50.2 |
| 46.1 |
| 46.7 |
| 51.2 |
| 31.1 |
| 37.1 |
| 56.9 |
| 64.3 |
| 65.3 |
| 78.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 352.2 |
| 365.8 |
| 364.2 |
| 375.5 |
| 388.2 |
| 372.9 |
| 348.3 |
| 335.2 |
| 341.6 |
| - |
| 314.1 |
| 321.4 |
| 318.9 |
| 260.5 |
| 289.5 |
| 270.4 |
| 288.9 |
| 301.5 |
| 250.1 |
| 212.3 |
| 201.7 |
| 205.0 |
| 208.3 |
| 207.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,271.6 |
| 3,155.4 |
| 3,048.0 |
| 2,951.5 |
| 2,825.7 |
| 2,531.9 |
| 2,323.5 |
| 2,229.6 |
| 2,579.4 |
| - |
| 2,197.6 |
| 2,156.8 |
| 2,074.9 |
| 2,028.8 |
| 2,026.0 |
| 2,025.8 |
| 1,951.2 |
| 2,002.5 |
| 1,984.2 |
| 1,786.0 |
| 1,763.9 |
| 1,731.8 |
| 1,720.5 |
| 1,569.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,859.3 |
| 5,632.0 |
| 5,429.1 |
| 5,244.4 |
| 5,095.6 |
| 4,882.3 |
| 4,720.5 |
| 4,595.2 |
| - |
| 4,309.7 |
| 4,180.3 |
| 4,053.7 |
| 3,941.9 |
| 3,763.9 |
| 3,637.6 |
| 3,526.4 |
| 3,433.3 |
| 3,360.3 |
| 3,256.7 |
| 3,157.3 |
| 3,065.7 |
| 2,934.2 |
| 2,834.8 |
| (282.4) |
| (250.9) |
| (255.2) |
| (297.9) |
| (302.6) |
| (311.7) |
| (334.9) |
| (327.3) |
| (345.6) |
| (347.7) |
| - |
| (315.0) |
| (301.4) |
| (289.8) |
| (302.4) |
| (301.4) |
| (265.7) |
| (236.5) |
| (265.4) |
| (277.6) |
| (298.4) |
| (331.1) |
| (265.4) |
| (266.4) |
| (282.8) |
| 6,259.0 |
| 5,995.7 |
| 5,751.1 |
| 5,541.4 |
| 5,283.6 |
| 4,912.1 |
| 4,718.0 |
| 4,729.8 |
| - |
| 4,335.7 |
| 4,149.5 |
| 3,972.6 |
| 3,814.6 |
| 3,708.8 |
| 3,595.3 |
| 3,481.0 |
| 3,368.2 |
| 3,312.5 |
| 3,235.2 |
| 3,121.1 |
| 3,006.8 |
| 2,893.3 |
| 2,776.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.6 |
| 171.4 |
| 159.2 |
| 191.4 |
| 202.6 |
| 282.7 |
| 443.1 |
| 450.1 |
| 306.4 |
| - |
| 438.3 |
| 504.1 |
| 561.8 |
| 590.1 |
| 531.6 |
| 532.4 |
| 560.7 |
| 547.3 |
| 513.0 |
| 461.9 |
| 439.9 |
| 434.9 |
| 500.5 |
| 492.0 |
| 159.2 |
| 191.4 |
| 202.6 |
| 282.7 |
| 443.1 |
| 450.1 |
| 306.4 |
| - |
| 438.3 |
| 504.1 |
| 561.8 |
| 590.1 |
| 531.6 |
| 532.4 |
| 560.7 |
| 547.3 |
| 513.0 |
| 461.9 |
| 439.9 |
| 434.9 |
| 500.5 |
| 492.0 |
| 1,509.4 |
| 1,512.8 |
| 1,454.4 |
| 1,189.9 |
| 1,070.6 |
| 1,072.9 |
| 1,189.4 |
| - |
| 1,052.3 |
| 1,015.4 |
| 882.0 |
| 806.9 |
| 920.2 |
| 889.3 |
| 879.8 |
| 811.5 |
| 900.1 |
| 823.1 |
| 779.3 |
| 716.4 |
| 701.7 |
| 599.6 |
| 244.7 |
| 234.2 |
| 238.4 |
| 216.6 |
| 282.2 |
| 287.0 |
| 521.0 |
| - |
| 244.6 |
| 274.2 |
| 261.4 |
| 311.4 |
| 274.0 |
| 314.5 |
| 290.5 |
| 317.1 |
| 334.2 |
| 324.9 |
| 351.7 |
| 309.3 |
| 325.3 |
| 309.2 |
| 159.2 |
| 191.4 |
| 202.6 |
| 282.7 |
| 443.1 |
| 450.1 |
| 306.4 |
| - |
| 438.3 |
| 504.1 |
| 561.8 |
| 590.1 |
| 531.6 |
| 532.4 |
| 560.7 |
| 547.3 |
| 513.0 |
| 461.9 |
| 439.9 |
| 434.9 |
| 500.5 |
| 492.0 |
| (772.1) |
| (772.9) |
| (744.5) |
| (736.7) |
| (553.3) |
| (398.3) |
| (289.7) |
| (436.2) |
| - |
| (308.7) |
| (241.7) |
| (187.7) |
| (158.5) |
| (223.8) |
| (223.8) |
| (208.8) |
| (219.3) |
| (255.4) |
| (186.0) |
| (204.3) |
| (208.5) |
| (150.7) |
| (66.3) |