| (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 | 273.7 | 396.0 | 231.4 | 191.1 | 345.7 | 399.9 | 181.2 | 297.6 | 249.3 | 529.6 | 214.2 | 119.9 | 141.6 | 370.6 | 95.7 | |||||||||||||||||||||||||
| (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 | 396.0 | 399.9 | 529.6 | 370.6 | 360.7 | 423.1 | 71.4 | 27.4 | 40.3 | 38.8 | 5.0 | 24.1 | 22.9 | 26.8 | 20.3 | 158.7 | 88.5 | 47.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 396.0 | 399.9 | 529.6 | 370.6 | 360.7 | 423.1 | 71.4 | 27.4 | 40.3 | 38.8 | 5.0 | 24.1 | 22.9 | 26.8 | 20.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 1,540.3 | 1,381.5 | 1,370.1 | 1,399.7 | 1,019.3 | 784.5 | 850.3 | 671.3 | 1,598.0 | 1,156.0 | 911.1 | 1,303.6 | 1,134.7 | 877.2 | 658.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 112.5 | 107.3 | 108.1 | 118.0 | 92.6 | 89.6 | 100.1 | 113.7 | 77.0 | 111.0 | 90.6 | 112.8 | 70.2 | 83.9 | 88.9 | 57.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 2,169.7 | 1,923.5 | 1,613.5 | 1,455.6 | 1,182.2 | 1,086.9 | 1,088.7 | 863.4 | 629.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 1,280.9 | 1,105.7 | 1,242.6 | 1,109.9 | 663.1 | 571.3 | 535.0 | 669.7 | 378.0 | 363.7 | 348.5 | 485.3 | 424.9 | 401.2 | 303.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 494.9 | 412.6 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 9.9 | 9.9 | 9.9 | 9.9 | 9.5 | 9.3 | 9.2 | 9.1 | 9.1 | 9.1 | 8.8 | 8.8 | 8.7 | 8.6 | 8.5 | 7.8 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 529.1 | 431.0 | ||
| 138.9 |
| 233.1 |
| 360.7 |
| 239.9 |
| 237.3 |
| 512.4 |
| 423.1 |
| 238.2 |
| 48.6 |
| 71.7 |
| 71.4 |
| 43.1 |
| 59.2 |
| 43.2 |
| 27.4 |
| 68.5 |
| 20.7 |
| 40.2 |
| 40.3 |
| 43.8 |
| 18.2 |
| 15.7 |
| 38.8 |
| 9.4 |
| 8.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 273.7 | 396.0 | 231.4 | 191.1 | 345.7 | 399.9 | 181.2 | 297.6 | 249.3 | 529.6 | 214.2 | 119.9 | 141.6 | 370.6 | 95.7 | 138.9 | 233.1 | 360.7 | 239.9 | 237.3 | 512.4 | 423.1 | 238.2 | 48.6 | 71.7 | 71.4 | 43.1 | 59.2 | 43.2 | 27.4 | 68.5 | 20.7 | 40.2 | 40.3 | 43.8 | 18.2 | 15.7 | 38.8 | 9.4 | 8.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,594.2 | 1,540.3 | 1,692.2 | 1,424.9 | 1,345.1 | 1,381.5 | 1,453.6 | 1,342.0 | 1,310.5 | 1,370.1 | 1,542.9 | 1,485.2 | 1,372.0 | 1,399.7 | 1,057.5 | 1,014.6 | 902.5 | 1,019.3 | 957.0 | 865.2 | 876.7 | 784.5 | 917.1 | 927.8 | 796.1 | 850.3 | 1,953.3 | 1,841.8 | 1,986.3 | 1,924.0 | 2,368.6 | 2,077.5 | 1,705.1 | 1,598.0 | 1,534.8 | 1,569.4 | 1,086.1 | 1,156.0 | 1,216.0 | 1,091.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 117.2 | 112.5 | 111.9 | 108.5 | 114.5 | 107.3 | 101.2 | 107.9 | 112.3 | 108.1 | 129.1 | 152.8 | 164.9 | 118.0 | 127.5 | 123.8 | 101.4 | 92.6 | 91.8 | 87.4 | 92.7 | 89.6 | 85.5 | 104.9 | 106.6 | 100.1 | 106.7 | 127.0 | 121.6 | 113.7 | 125.8 | 100.2 | 80.5 | 77.0 | 84.5 | 95.5 | 99.7 | 111.0 | 108.4 | 115.8 |
| Prepaid Expenses | 160.4 | 183.6 | 160.1 | 131.6 | 120.7 | 118.9 | 89.6 | 101.2 | 102.1 | 105.9 | 82.3 | 101.1 | 123.4 | 122.3 | 87.0 | 106.4 | 105.7 | |||||||||||||||||||||||
| Other Current Assets | 95.4 | 94.8 | 102.9 | 93.7 | 103.1 | 89.1 | 101.1 | 94.9 | 86.3 | 104.2 | 102.9 | 119.2 | 85.1 | 118.6 | 129.3 | 154.1 | 117.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,517.0 | 4,329.1 | 4,307.0 | 3,747.0 | 3,545.6 | 3,652.5 | 3,572.9 | 3,477.1 | 3,445.5 | 3,974.3 | 4,038.5 | 3,829.0 | 3,656.7 | 3,859.1 | 3,114.3 | 3,057.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,275.5 | 2,169.7 | 2,127.6 | 2,059.1 | 1,981.6 | 1,923.5 | 1,836.8 | 1,789.1 | 1,696.4 | 1,613.5 | 1,570.2 | 1,536.0 | 1,489.0 | 1,455.6 | 1,426.1 | 1,347.6 | 1,235.4 | 1,182.2 | 1,163.7 | 1,143.6 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,351.6 | 2,249.0 | 2,214.2 | 2,212.8 | 2,204.9 | 2,203.1 | 2,135.7 | 2,125.9 | 2,126.0 | 2,126.4 | 2,118.9 | 2,079.5 | 2,065.6 | 2,045.0 | 1,493.8 | 1,484.6 | 1,504.3 | 1,520.6 | ||||||||||||||||||||||
| Intangible Assets | 761.2 | 656.2 | 632.5 | 664.3 | 694.7 | 727.4 | 718.2 | 717.2 | 751.0 | 784.3 | 821.3 | 862.8 | 904.4 | 946.3 | 638.3 | 665.0 | 693.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 475.9 | 457.3 | 401.1 | 402.3 | 386.8 | 396.2 | 398.6 | 418.9 | 424.6 | 418.7 | 403.1 | 347.1 | 276.2 | 279.5 | 244.1 | 254.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 473.3 | 503.5 | 451.3 | 448.6 | 446.7 | 447.2 | 418.2 | 425.2 | 425.5 | 418.5 | 418.1 | 415.8 | 421.8 | 409.2 | 397.1 | 371.2 | 358.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,441.5 | 9,923.5 | 9,693.5 | 9,132.2 | 8,861.9 | 8,975.3 | 8,763.0 | 8,679.0 | 8,745.4 | 9,373.5 | 9,529.7 | 9,287.8 | 9,055.3 | 9,293.3 | 7,475.7 | 7,404.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,316.5 | 1,280.9 | 1,286.2 | 1,218.1 | 985.7 | 1,105.7 | 1,041.0 | 994.0 | 965.3 | 1,242.6 | 1,213.9 | 930.3 | 925.6 | 1,109.9 | 934.5 | 799.9 | 704.3 | 663.1 | 688.7 | 629.9 | 632.1 | 571.3 | 582.8 | 630.5 | 533.5 | 535.0 | 625.0 | 633.2 | 558.7 | 669.7 | 744.3 | 544.4 | 457.8 | 378.0 | 457.2 | 429.6 | 294.3 | 363.7 | 435.7 | 441.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 800.3 | 747.7 | 730.3 | 698.1 | 766.2 | 735.6 | 708.2 | 620.7 | 548.6 | 481.0 | 506.5 | 487.2 | 438.6 | 406.2 | 249.7 | 298.6 | 298.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 178.1 | 175.6 | 157.0 | 157.0 | 149.1 | 146.2 | 144.8 | 147.0 | 144.3 | 137.8 | 131.8 | 117.6 | 96.8 | 96.5 | 85.1 | 88.4 | ||||||||||||||||||||||||
| Accrued Expenses | 507.0 | 540.8 | 498.9 | 464.1 | 424.6 | 455.0 | 427.5 | 403.5 | 398.4 | 415.1 | 331.4 | 351.3 | 331.2 | 366.0 | 226.9 | 219.8 | 207.7 | |||||||||||||||||||||||
| Other Current Liabilities | 129.1 | 123.4 | 123.1 | 125.3 | 136.2 | 165.9 | 147.3 | 188.8 | 180.4 | 184.6 | 204.0 | 205.4 | 221.2 | 163.6 | 108.1 | 124.6 | 200.1 | |||||||||||||||||||||||
| Total Current Liabilities | 3,427.4 | 3,271.0 | 3,236.4 | 3,067.7 | 2,909.9 | 2,999.7 | 2,887.8 | 2,747.9 | 2,633.4 | 2,837.2 | 2,811.3 | 2,440.8 | 2,378.5 | 2,496.0 | 1,986.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 309.5 | 292.8 | 255.2 | 256.3 | 248.8 | 261.3 | 264.6 | 283.1 | 291.7 | 292.9 | 279.3 | 236.0 | 190.1 | 194.1 | 168.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 520.0 | 478.2 | 449.1 | 338.6 | 349.4 | 362.8 | 381.2 | 326.2 | 347.4 | 390.4 | 455.0 | 520.8 | 535.5 | 571.4 | 471.0 | 470.8 | 462.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 378.4 | 370.6 | 373.9 | 358.5 | 357.0 | 326.1 | 262.0 | 228.0 | 245.7 | 243.7 | 240.5 | 247.2 | 258.0 | 238.4 | 235.6 | 256.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,011.6 | 6,589.0 | 6,514.1 | 6,117.8 | 5,906.7 | 5,987.9 | 5,934.3 | 5,944.9 | 6,055.3 | 6,652.3 | 6,816.0 | 6,599.4 | 6,407.7 | 6,552.1 | 4,929.2 | 4,919.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.5 | 9.5 | 9.5 | 9.5 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.2 | 9.2 | 9.2 | 9.2 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.0 | 9.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,768.5 | 2,707.6 | 2,564.9 | 2,404.3 | 2,318.5 | 2,308.6 | 2,233.8 | 2,138.6 | 2,104.6 | 2,145.8 | 2,145.0 | 2,130.7 | 2,115.2 | 2,195.7 | 2,192.5 | 2,143.6 | 2,127.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (44.8) | (44.0) | (40.6) | (35.9) | (43.9) | (40.8) | (58.8) | (51.5) | (50.7) | (53.0) | (46.1) | (48.9) | (54.5) | (51.0) | (51.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 120.6 | 75.2 | 66.9 | 67.2 | 70.9 | 75.5 | 19.0 | 19.7 | 15.8 | 15.1 | 10.4 | 9.4 | 1.3 | 3.9 | 4.4 | 4.1 | 4.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,309.4 | 3,259.3 | 3,112.4 | 2,947.1 | 2,884.3 | 2,911.9 | 2,809.7 | 2,714.4 | 2,674.3 | 2,706.2 | 2,703.3 | 2,679.1 | 2,646.3 | 2,737.3 | 2,542.1 | 2,480.8 | ||||||||||||||||||||||||
| Total Equity | 3,429.9 | 3,334.5 | 3,179.3 | 3,014.4 | 2,955.3 | 2,987.3 | 2,828.7 | 2,734.1 | 2,690.0 | 2,721.3 | 2,713.7 | 2,688.4 | 2,647.6 | 2,741.2 | 2,546.5 | 2,484.9 | 2,512.1 | 2,543.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,089.6 | 1,058.0 | 1,070.6 | 679.3 | 635.7 | 652.8 | 685.1 | 729.2 | 812.1 | 1,137.0 | 1,227.2 | 1,388.2 | 1,278.1 | 1,363.1 | 1,127.8 | 1,159.5 | 918.2 | |||||||||||||||||||||||
| Book Value | 3,309.4 | 3,259.3 | 3,112.4 | 2,947.1 | 2,884.3 | 2,911.9 | 2,809.7 | 2,714.4 | 2,674.3 | 2,706.2 | 2,703.3 | 2,679.1 | 2,646.3 | 2,737.3 | 2,542.1 | 2,480.8 | 2,508.0 | 2,539.8 | ||||||||||||||||||||||
| Tangible Book Value | 196.6 | 354.1 | 265.7 | 70.1 | (15.3) | (18.6) | (44.2) | (128.8) | (202.8) | (204.5) | (236.9) | (263.2) | (323.7) | (254.0) | 409.9 | 331.2 | 310.7 | |||||||||||||||||||||||
| - |
| 158.7 |
| 88.5 |
| 47.3 |
| 444.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 183.6 | 118.9 | 105.9 | 122.3 | 91.5 | 60.6 | 52.0 | 56.6 | 101.3 | 41.5 | 54.9 | 91.3 | 79.2 | 62.1 | 22.1 | 17.2 | - | - |
| Other Current Assets | 94.8 | 89.1 | 104.2 | 118.6 | 81.9 | 31.4 | 75.2 | 47.3 | 35.8 | 55.1 | 68.2 | 44.5 | - | 7.2 | 11.8 | 13.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,329.1 | 3,652.5 | 3,974.3 | 3,859.1 | 2,874.0 | 2,359.0 | 2,173.6 | 2,169.0 | 1,852.4 | 1,402.5 | 1,129.8 | 1,531.8 | 1,307.0 | 1,049.6 | 828.8 | 721.7 | - | - |
| 475.7 |
| 350.2 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 1,187.4 | 1,017.7 | 865.7 | 749.1 | 633.1 | 528.2 | 465.6 | 375.3 | 280.9 | 212.7 | 169.4 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 982.3 | 905.8 | 747.8 | 706.5 | 549.1 | 558.7 | 623.1 | 488.1 | 348.9 | 263.0 | 180.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 12.0 | - | - |
| Goodwill | 2,249.0 | 2,203.1 | 2,126.4 | 2,045.0 | 1,520.6 | 1,243.0 | 1,221.4 | 1,100.4 | 1,137.7 | 995.9 | 988.5 | 1,082.5 | 902.0 | 826.6 | 714.8 | 525.6 | - | - |
| Intangible Assets | 656.2 | 727.4 | 784.3 | 946.3 | 670.3 | 184.0 | 211.5 | 169.4 | 191.1 | 179.7 | 199.4 | 250.4 | 165.6 | 137.0 | 110.7 | 78.2 | - | - |
| Operating Lease Right Of Use Assets | 457.3 | 396.2 | 418.7 | 279.5 | 260.4 | 176.6 | 229.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 503.5 | 447.2 | 418.5 | 409.2 | 360.1 | 282.9 | 254.7 | 253.4 | 178.8 | 56.0 | 51.0 | 76.3 | 60.4 | 54.2 | 55.7 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,923.5 | 8,975.3 | 9,373.5 | 9,293.3 | 7,121.4 | 5,227.9 | 4,997.0 | 4,440.0 | 4,066.6 | 3,183.1 | 2,927.3 | 3,550.8 | 2,923.2 | 2,416.3 | 2,094.7 | 1,655.8 | - | - |
| 196.4 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 34.2 | 18.4 | - | - |
| Deferred Revenue Current | 747.7 | 735.6 | 481.0 | 406.2 | 314.0 | 228.4 | 206.2 | 231.6 | 206.1 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 175.6 | 146.2 | 137.8 | 96.5 | 95.4 | 72.5 | 81.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 540.8 | 455.0 | 415.1 | 366.0 | 229.9 | 187.6 | 115.6 | 133.0 | 149.0 | 112.3 | 69.4 | 89.3 | 71.4 | 45.8 | 37.6 | 33.1 | - | - |
| Other Current Liabilities | 123.4 | 165.9 | 184.6 | 163.6 | 141.2 | 75.0 | 74.8 | 76.3 | 65.5 | 70.8 | 61.2 | 66.5 | 26.2 | 40.4 | 27.1 | 21.8 | - | - |
| Total Current Liabilities | 3,271.0 | 2,999.7 | 2,837.2 | 2,496.0 | 1,784.6 | 1,415.2 | 1,219.1 | 1,283.6 | 963.8 | 840.0 | 752.5 | 980.8 | 829.2 | 714.1 | 592.4 | 486.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 292.8 | 261.3 | 292.9 | 194.1 | 176.4 | 116.5 | 154.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 478.2 | 362.8 | 390.4 | 571.4 | 450.4 | 302.9 | 296.3 | 263.7 | 204.5 | 166.6 | 169.6 | 203.5 | 154.8 | 119.4 | 122.6 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 370.6 | 326.1 | 243.7 | 238.4 | 290.0 | 230.0 | 221.3 | 176.4 | 184.2 | 99.8 | 109.8 | 66.9 | 40.4 | 38.9 | 31.8 | 24.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,589.0 | 5,987.9 | 6,652.3 | 6,552.1 | 4,577.5 | 3,222.3 | 3,205.3 | 3,047.9 | 2,633.2 | 2,079.5 | 1,984.0 | 2,415.9 | 1,902.1 | 1,554.4 | 1,283.5 | 1,002.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 792.1 | 663.9 | - | - |
| Retained Earnings | 2,707.6 | 2,308.6 | 2,145.8 | 2,195.7 | 2,162.4 | 1,833.6 | 1,510.7 | 1,118.4 | 857.2 | 509.9 | 378.7 | 457.8 | 341.9 | 200.9 | 93.5 | (12.5) | - | - |
| Accumulated Other Comprehensive Income | (44.0) | (40.8) | (53.0) | (51.0) | (78.8) | (91.4) | (75.7) | (60.5) | (63.7) | (65.8) | (72.4) | (34.0) | (13.3) | (5.5) | (7.9) | (6.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 145.6 | 45.6 | 150.0 | 150.0 | 75.0 | - | - | - |
| Minority Interest | 75.2 | 75.5 | 15.1 | 3.9 | 4.1 | 3.6 | 4.5 | 2.1 | 2.6 | 7.1 | 3.8 | 4.4 | 5.0 | 4.7 | 0.1 | 0.1 | - | - |
| Total Stockholders Equity | 3,259.3 | 2,911.9 | 2,706.2 | 2,737.3 | 2,539.8 | 2,001.9 | 1,787.2 | 1,389.9 | 1,430.8 | 1,096.5 | 939.6 | 1,143.7 | 1,016.1 | 857.2 | 811.2 | 653.1 | 528.2 | 443.1 |
| Total Equity | 3,334.5 | 2,987.3 | 2,721.3 | 2,741.2 | 2,543.9 | 2,005.5 | 1,791.7 | 1,392.0 | 1,433.4 | 1,103.6 | 943.4 | 1,148.1 | 1,021.1 | 861.9 | 811.2 | 653.2 | 528.2 | 443.1 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 508.8 | 272.3 | - | - |
| Working Capital | 1,058.0 | 652.8 | 1,137.0 | 1,363.1 | 1,089.4 | 943.8 | 954.4 | 885.4 | 888.5 | 562.5 | 377.2 | 550.9 | 477.8 | 335.5 | 236.4 | 235.1 | - | - |
| Book Value | 3,259.3 | 2,911.9 | 2,706.2 | 2,737.3 | 2,539.8 | 2,001.9 | 1,787.2 | 1,389.9 | 1,430.8 | 1,096.5 | 939.6 | 1,143.7 | 1,016.1 | 857.2 | 811.2 | 653.1 | 528.2 | 443.1 |
| Tangible Book Value | 354.1 | (18.6) | (204.5) | (254.0) | 348.9 | 574.9 | 354.3 | 120.1 | 102.0 | (79.1) | (248.3) | (189.2) | (51.5) | (106.4) | (14.3) | 49.3 | - | - |
| 91.5 |
| 74.2 |
| 69.9 |
| 59.8 |
| 60.6 |
| 44.4 |
| 44.1 |
| 46.2 |
| 52.0 |
| 40.5 |
| 44.1 |
| 52.6 |
| 56.6 |
| 58.8 |
| 43.2 |
| 54.1 |
| 101.3 |
| 53.8 |
| 80.3 |
| 35.9 |
| 41.5 |
| 32.3 |
| 45.1 |
| 81.9 |
| 59.3 |
| 44.8 |
| 50.7 |
| 31.4 |
| 29.0 |
| 45.7 |
| 61.3 |
| 75.2 |
| 55.1 |
| 55.0 |
| 58.2 |
| 47.3 |
| 47.3 |
| 40.2 |
| 27.7 |
| 35.8 |
| 30.8 |
| 27.3 |
| 29.8 |
| 55.1 |
| 56.3 |
| 61.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,784.3 |
| 2,874.0 |
| 2,588.4 |
| 2,408.3 |
| 2,550.4 |
| 2,359.0 |
| 2,334.1 |
| 2,137.0 |
| 2,079.8 |
| 2,173.6 |
| 2,198.7 |
| 2,127.0 |
| 2,262.1 |
| 2,169.0 |
| 2,669.0 |
| 2,281.8 |
| 1,907.6 |
| 1,852.4 |
| 1,747.7 |
| 1,790.7 |
| 1,267.1 |
| 1,402.5 |
| 1,422.4 |
| 1,321.8 |
| - |
| - |
| - |
| 1,251.0 |
| 1,187.4 |
| 1,133.4 |
| 1,086.9 |
| 1,044.3 |
| 1,017.7 |
| 973.9 |
| 936.3 |
| 896.9 |
| 865.7 |
| 833.8 |
| 796.6 |
| 779.2 |
| 749.1 |
| 734.7 |
| 699.1 |
| 664.9 |
| 633.1 |
| 609.2 |
| 584.5 |
| - |
| - |
| - |
| 1,024.5 |
| 982.3 |
| 994.2 |
| 972.2 |
| 937.3 |
| 905.8 |
| 862.9 |
| 852.8 |
| 799.5 |
| 747.8 |
| 736.4 |
| 739.4 |
| 709.8 |
| 706.5 |
| 691.4 |
| 648.5 |
| 570.5 |
| 549.1 |
| 554.5 |
| 559.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,338.6 |
| 1,331.7 |
| 1,262.7 |
| 1,243.0 |
| 1,231.7 |
| 1,227.4 |
| 1,221.1 |
| 1,221.4 |
| 1,140.9 |
| 1,144.2 |
| 1,140.5 |
| 1,100.4 |
| 1,149.8 |
| 1,146.6 |
| 1,145.4 |
| 1,137.7 |
| 1,135.5 |
| 1,040.3 |
| 996.4 |
| 995.9 |
| 997.2 |
| 998.1 |
| 670.3 |
| 497.0 |
| 521.0 |
| 225.6 |
| 184.0 |
| 191.7 |
| 202.2 |
| 200.8 |
| 211.5 |
| 184.9 |
| 190.1 |
| 193.2 |
| 169.4 |
| 177.2 |
| 181.5 |
| 187.4 |
| 191.1 |
| 195.5 |
| 185.9 |
| 176.0 |
| 179.7 |
| 186.5 |
| 192.6 |
| 262.8 |
| 260.4 |
| 197.6 |
| 215.6 |
| 162.4 |
| 176.6 |
| 187.5 |
| 198.8 |
| 210.6 |
| 229.9 |
| 233.4 |
| 241.5 |
| 223.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 360.1 |
| 328.3 |
| 323.8 |
| 312.7 |
| 282.9 |
| 262.6 |
| 252.3 |
| 243.9 |
| 254.7 |
| 237.8 |
| 241.7 |
| 242.0 |
| 253.4 |
| 242.4 |
| 232.8 |
| 204.1 |
| 178.8 |
| 172.1 |
| 158.1 |
| 105.8 |
| 56.0 |
| 53.4 |
| 52.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,088.0 |
| 7,121.4 |
| 6,013.2 |
| 5,901.6 |
| 5,538.3 |
| 5,227.8 |
| 5,201.7 |
| 4,990.0 |
| 4,893.5 |
| 4,997.0 |
| 4,858.7 |
| 4,797.4 |
| 4,860.4 |
| 4,440.0 |
| 4,974.8 |
| 4,582.2 |
| 4,154.3 |
| 4,066.6 |
| 3,942.2 |
| 3,823.5 |
| 3,115.8 |
| 3,183.1 |
| 3,214.0 |
| 3,123.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 314.0 |
| 247.3 |
| 238.9 |
| 259.5 |
| 228.4 |
| 368.2 |
| 338.2 |
| 204.3 |
| 206.2 |
| 183.5 |
| 221.5 |
| 243.7 |
| 231.6 |
| 197.2 |
| 251.1 |
| 222.4 |
| 206.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.1 |
| 95.4 |
| 80.2 |
| 85.6 |
| 69.2 |
| 72.5 |
| 74.4 |
| 78.0 |
| 80.1 |
| 81.6 |
| 79.2 |
| 77.6 |
| 73.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 229.9 |
| 224.8 |
| 207.6 |
| 236.8 |
| 187.6 |
| 169.7 |
| 163.6 |
| 125.8 |
| 115.6 |
| 139.9 |
| 158.3 |
| 130.1 |
| 133.0 |
| 146.3 |
| 187.4 |
| 137.1 |
| 149.0 |
| 128.8 |
| 134.8 |
| 126.7 |
| 112.3 |
| 118.4 |
| 85.0 |
| 141.2 |
| 88.9 |
| 103.4 |
| 101.7 |
| 75.0 |
| 71.2 |
| 68.3 |
| 71.5 |
| 74.8 |
| 100.5 |
| 88.8 |
| 73.5 |
| 80.9 |
| 85.5 |
| 84.9 |
| 72.1 |
| 65.5 |
| 98.2 |
| 73.8 |
| 88.0 |
| 70.8 |
| 40.5 |
| 34.3 |
| 1,897.7 |
| 1,866.0 |
| 1,784.6 |
| 1,704.3 |
| 1,639.0 |
| 1,632.9 |
| 1,415.2 |
| 1,514.2 |
| 1,523.4 |
| 1,260.0 |
| 1,219.1 |
| 1,334.5 |
| 1,391.2 |
| 1,262.7 |
| 1,283.6 |
| 1,372.5 |
| 1,252.8 |
| 1,047.3 |
| 963.8 |
| 1,002.2 |
| 928.7 |
| 813.3 |
| 840.0 |
| 942.4 |
| 866.4 |
| 176.5 |
| 181.7 |
| 176.4 |
| 129.6 |
| 142.8 |
| 107.0 |
| 116.5 |
| 125.6 |
| 133.5 |
| 143.4 |
| 154.6 |
| 159.3 |
| 168.7 |
| 153.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 450.4 |
| 326.1 |
| 324.0 |
| 304.0 |
| 302.9 |
| 301.2 |
| 267.5 |
| 276.1 |
| 296.3 |
| 277.4 |
| 256.5 |
| 274.9 |
| 263.7 |
| 258.9 |
| 206.4 |
| 197.3 |
| 204.5 |
| 274.5 |
| 252.8 |
| 175.0 |
| 178.4 |
| 167.2 |
| 173.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 276.8 |
| 290.0 |
| 228.6 |
| 214.1 |
| 235.0 |
| 230.0 |
| 219.1 |
| 198.9 |
| 226.9 |
| 221.3 |
| 187.0 |
| 178.9 |
| 196.0 |
| 176.4 |
| 164.8 |
| 159.6 |
| 192.0 |
| 184.2 |
| 170.2 |
| 94.9 |
| 86.4 |
| 99.8 |
| 98.4 |
| 90.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,575.9 |
| 4,577.5 |
| 3,735.8 |
| 3,740.3 |
| 3,449.3 |
| 3,222.3 |
| 3,324.6 |
| 3,239.1 |
| 3,203.7 |
| 3,205.3 |
| 3,179.3 |
| 3,246.0 |
| 3,426.7 |
| 3,047.9 |
| 3,485.0 |
| 3,151.8 |
| 2,780.2 |
| 2,633.2 |
| 2,639.1 |
| 2,590.3 |
| 1,968.0 |
| 2,079.5 |
| 2,184.5 |
| 2,153.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,162.4 |
| 2,085.7 |
| 1,974.7 |
| 1,899.2 |
| 1,833.6 |
| 1,720.4 |
| 1,603.9 |
| 1,546.9 |
| 1,510.7 |
| 1,409.8 |
| 1,281.2 |
| 1,161.5 |
| 1,118.4 |
| 1,086.4 |
| 965.8 |
| 885.3 |
| 857.2 |
| 696.3 |
| 632.6 |
| 550.9 |
| 509.9 |
| 456.4 |
| 400.1 |
| (58.0) |
| (64.1) |
| (78.8) |
| (82.2) |
| (79.9) |
| (77.2) |
| (91.4) |
| (98.9) |
| (101.1) |
| (99.0) |
| (75.7) |
| (82.1) |
| (74.7) |
| (66.1) |
| (60.5) |
| (50.9) |
| (55.2) |
| (56.5) |
| (63.7) |
| (64.7) |
| (66.1) |
| (64.0) |
| (65.8) |
| (80.9) |
| (79.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.3 |
| 3.0 |
| 4.1 |
| 3.6 |
| 3.8 |
| 4.1 |
| 4.3 |
| 4.5 |
| 4.7 |
| 3.2 |
| 2.1 |
| 2.1 |
| 2.2 |
| 2.4 |
| 2.5 |
| 2.6 |
| 7.6 |
| 7.1 |
| 5.5 |
| 7.1 |
| 4.7 |
| 4.5 |
| 2,508.0 |
| 2,539.8 |
| 2,273.2 |
| 2,158.4 |
| 2,084.9 |
| 2,001.9 |
| 1,873.3 |
| 1,746.7 |
| 1,685.5 |
| 1,787.2 |
| 1,674.6 |
| 1,548.1 |
| 1,431.6 |
| 1,389.9 |
| 1,487.6 |
| 1,428.0 |
| 1,371.7 |
| 1,430.8 |
| 1,295.5 |
| 1,226.0 |
| 1,142.3 |
| 1,096.5 |
| 1,024.8 |
| 965.7 |
| 2,277.5 |
| 2,161.4 |
| 2,089.0 |
| 2,005.5 |
| 1,877.1 |
| 1,750.8 |
| 1,689.8 |
| 1,791.7 |
| 1,679.3 |
| 1,551.3 |
| 1,433.7 |
| 1,392.0 |
| 1,489.8 |
| 1,430.4 |
| 1,374.2 |
| 1,433.4 |
| 1,303.0 |
| 1,233.2 |
| 1,147.8 |
| 1,103.6 |
| 1,029.6 |
| 970.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,089.4 |
| 884.1 |
| 769.3 |
| 917.5 |
| 943.8 |
| 819.9 |
| 613.7 |
| 819.7 |
| 954.4 |
| 864.2 |
| 735.9 |
| 999.4 |
| 885.4 |
| 1,296.5 |
| 1,029.0 |
| 860.3 |
| 888.5 |
| 745.6 |
| 862.0 |
| 453.8 |
| 562.5 |
| 480.1 |
| 455.4 |
| 2,273.2 |
| 2,158.4 |
| 2,084.9 |
| 2,001.9 |
| 1,873.3 |
| 1,746.7 |
| 1,685.5 |
| 1,787.2 |
| 1,674.6 |
| 1,548.1 |
| 1,431.6 |
| 1,389.9 |
| 1,487.6 |
| 1,428.0 |
| 1,371.7 |
| 1,430.8 |
| 1,295.5 |
| 1,226.0 |
| 1,142.3 |
| 1,096.5 |
| 1,024.8 |
| 965.7 |
| 349.0 |
| 437.6 |
| 305.6 |
| 596.6 |
| 574.8 |
| 450.0 |
| 317.1 |
| 263.6 |
| 354.3 |
| 348.8 |
| 213.8 |
| 97.9 |
| 120.2 |
| 160.6 |
| 99.9 |
| 38.9 |
| 101.9 |
| (35.5) |
| (0.2) |
| (30.1) |
| (79.1) |
| (158.9) |
| (224.9) |