| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 108.4 | 116.0 | 115.7 | 163.5 | 300.0 | 208.3 | 151.2 | 95.7 | 90.4 | 67.2 | 50.3 | 42.3 | 42.4 | 41.2 | 37.4 | 42.3 | 18.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.0 | 7.8 | 0.0 | ||
| Cash And Short Term Investments | 108.4 | 116.0 | 115.7 | 163.5 | 300.0 | 208.3 | 151.2 | 95.7 | 90.4 | 67.2 | 50.3 | 42.3 | 42.4 | 41.5 | 37.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 587.8 | 594.7 | 590.9 | 537.3 | 489.4 | 471.9 | 530.8 | 491.4 | 505.1 | 428.6 | 389.6 | 365.8 | 308.7 | 324.6 | 254.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 444.8 | 476.9 | 454.8 | 383.4 | 327.2 | 277.0 | 283.4 | 264.5 | 264.3 | 220.4 | 225.7 | 210.9 | 198.4 | 169.6 | 141.9 | 117.7 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,190.5 | 1,182.4 | 970.6 | 902.5 | 889.4 | 849.8 | 878.4 | 826.9 | 757.9 | 656.6 | 620.3 | 574.8 | 527.9 | 471.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 121.0 | 97.8 | 106.3 | 99.3 | 91.7 | 70.9 | 85.1 | 83.6 | 86.0 | 75.1 | 68.2 | 68.5 | 62.1 | 67.4 | 46.4 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,681.3 | 2,101.2 | 1,621.4 | 345.3 | 781.7 | 1,068.0 | 1,075.4 | 1,285.4 | 1,256.4 | 942.8 | 1,092.6 | 682.9 | 638.2 | 528.0 | 313.5 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,996.3 | 2,205.1 | 1,737.1 | 737.9 | 815.9 | 1,106.0 | 1,244.1 | 1,314.1 | 1,583.0 | 980.9 | 1,115.5 | 693.6 | 649.0 | 583.7 | 319.1 | 124.5 | |||
| (in millions of USD) | 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 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 102.0 | 120.4 | 108.4 | 147.8 | 130.2 | 130.4 | 116.0 | 165.3 | 125.4 | 136.2 | 115.7 | 143.1 | 129.1 | 122.0 | 163.5 | |||||||||||||||||||||||||
| 11.8 |
| 31.1 |
| - |
| - |
| - |
| 50.2 |
| 18.8 |
| 11.8 |
| 31.1 |
| 243.8 |
| 191.2 |
| - |
| - |
| 97.6 |
| - |
| - |
| Prepaid Expenses | 101.8 | 87.5 | 68.0 | 48.8 | 48.3 | 43.8 | 45.9 | 32.5 | 28.6 | 29.4 | 21.2 | 23.7 | 21.7 | 21.0 | 17.9 | 5.8 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | 0.0 | 19.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,242.9 | 1,275.0 | 1,229.3 | 1,133.0 | 1,164.8 | 1,020.6 | 1,011.2 | 884.1 | 888.4 | 745.6 | 711.6 | 672.7 | 602.1 | 586.6 | 477.0 | 451.0 | 346.7 | - | - |
| 406.2 |
| 393.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 673.6 | 637.8 | 577.8 | 549.1 | 533.8 | 491.2 | 479.5 | 440.2 | 411.5 | 383.4 | 370.3 | 350.4 | 326.9 | 296.9 | 275.3 | 277.3 | - | - | - |
| Property,Plant & Equipment Net | 516.9 | 544.6 | 392.8 | 353.4 | 355.6 | 358.6 | 398.9 | 386.7 | 346.4 | 273.1 | 249.9 | 224.4 | 201.0 | 174.9 | 130.9 | 116.4 | 118.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,304.7 | 3,280.8 | 2,784.2 | 1,804.7 | 1,713.1 | 1,713.4 | 1,614.7 | 1,608.0 | 1,589.2 | 1,107.1 | 1,082.4 | 1,052.5 | 939.2 | 812.8 | 547.8 | 347.3 | 341.8 | - | - |
| Intangible Assets | 681.6 | 740.8 | 672.7 | 329.4 | 357.4 | 407.6 | 445.6 | 499.7 | 547.2 | 260.3 | 277.4 | 291.3 | 269.1 | 227.9 | 120.7 | 42.9 | 42.1 | - | - |
| Operating Lease Right Of Use Assets | 77.5 | 93.6 | 106.2 | 102.3 | 110.9 | 122.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 11.2 | 11.2 | 16.0 | 10.4 | 11.4 | 9.8 | 11.3 | 9.8 | 11.0 | 10.7 | 5.7 | 6.6 | - | - | - | 0.0 | 18.1 | - | - |
| Other Non-Current Assets | 82.9 | 54.8 | 50.5 | 87.1 | 77.8 | 42.5 | 34.8 | 32.7 | 32.3 | 23.8 | 33.4 | 32.6 | 32.5 | 27.3 | 28.1 | 28.7 | 23.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,917.7 | 6,001.0 | 5,251.8 | 3,820.4 | 3,791.0 | 3,674.7 | 3,516.4 | 3,421.0 | 3,414.5 | 2,420.6 | 2,358.3 | 2,280.1 | 2,053.2 | 1,829.5 | 1,304.5 | 986.4 | 890.7 | - | - |
| 40.3 |
| 33.4 |
| - |
| - |
| Short Term Debt | 315.0 | 103.9 | 115.7 | 392.5 | 34.2 | 38.0 | 168.7 | 28.7 | 326.6 | 38.1 | 22.8 | 10.8 | 10.8 | 55.7 | 5.7 | 14.3 | 4.3 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 17.4 | 17.1 | 16.9 | 15.7 | 17.2 | 16.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 229.1 | 225.2 | 199.6 | 206.8 | 202.0 | 167.9 | 161.7 | 175.1 | 173.4 | 162.8 | 140.9 | 137.0 | 110.5 | 117.4 | 101.3 | 96.1 | 92.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 758.3 | 528.5 | 582.1 | 834.2 | 445.4 | 363.1 | 477.6 | 350.3 | 647.7 | 331.5 | 290.8 | 370.9 | 236.8 | 343.7 | 182.2 | 191.9 | 156.4 | - | - |
| 110.3 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 64.5 | 80.8 | 92.4 | 90.8 | 97.7 | 109.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 192.2 | 205.7 | 210.6 | 110.8 | 88.5 | 67.0 | 83.6 | 100.7 | 134.1 | 61.8 | 89.8 | 87.1 | 89.5 | 26.2 | 17.4 | 9.7 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 82.6 | 42.1 | 44.2 | 36.4 | 40.4 | 47.1 | 44.4 | 41.7 | 25.9 | 22.3 | 32.8 | 31.1 | 27.2 | 19.7 | 19.9 | 23.1 | 25.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,874.1 | 3,068.8 | 2,653.7 | 1,526.0 | 1,631.8 | 1,915.7 | 1,935.4 | 1,970.3 | 2,259.0 | 1,569.0 | 1,698.3 | 1,375.3 | 1,165.3 | 1,159.7 | 733.1 | 481.3 | 520.7 | - | - |
| 12.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,600.6 | 4,295.2 | 3,989.4 | 3,652.2 | 3,265.0 | 2,908.7 | 2,747.7 | 2,488.4 | 2,164.6 | 1,932.6 | 1,717.2 | 1,561.0 | 1,362.6 | 1,181.2 | 990.2 | 797.7 | 656.1 | - | - |
| Accumulated Other Comprehensive Income | (100.5) | (184.8) | (196.4) | (207.8) | (175.8) | (226.1) | (231.9) | (179.3) | (134.4) | (168.2) | (144.7) | (103.2) | (57.4) | (104.2) | (80.0) | (66.3) | (55.5) | - | - |
| Treasury Stock | - | - | - | - | 1,527.6 | 1,470.6 | 1,430.1 | 1,317.1 | 1,299.7 | 1,301.7 | 1,273.8 | 893.8 | 734.1 | 707.1 | 624.1 | 494.2 | 484.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,043.6 | 2,932.2 | 2,598.1 | 2,294.4 | 2,159.1 | 1,759.0 | 1,581.0 | 1,450.7 | 1,155.5 | 851.6 | 660.0 | 904.8 | 887.9 | 669.8 | 571.3 | 505.1 | 370.0 | 574.1 | - |
| Total Equity | 3,043.6 | 2,932.2 | 2,598.1 | 2,294.4 | 2,159.1 | 1,759.0 | 1,581.0 | 1,450.7 | 1,155.5 | 851.6 | 660.0 | 904.8 | 887.9 | 669.8 | 571.3 | 505.1 | 370.0 | 574.1 | - |
| 4.3 |
| - |
| - |
| Net debt | 1,887.8 | 2,089.2 | 1,621.4 | 574.4 | 515.9 | 897.7 | 1,093.0 | 1,218.4 | 1,492.6 | 913.6 | 1,065.2 | 651.3 | 606.6 | 542.2 | 281.7 | 74.4 | (14.5) | - | - |
| Working Capital | 484.6 | 746.6 | 647.2 | 298.8 | 719.4 | 657.5 | 533.6 | 533.8 | 240.6 | 414.0 | 420.8 | 301.8 | 365.3 | 242.9 | 294.8 | 259.1 | 190.2 | - | - |
| Book Value | 3,043.6 | 2,932.2 | 2,598.1 | 2,294.4 | 2,159.1 | 1,759.0 | 1,581.0 | 1,450.7 | 1,155.5 | 851.6 | 660.0 | 904.8 | 887.9 | 669.8 | 571.3 | 505.1 | 370.0 | 574.1 | - |
| Tangible Book Value | (942.7) | (1,089.5) | (858.9) | 160.3 | 88.6 | (361.9) | (479.3) | (657.0) | (980.9) | (515.8) | (699.8) | (439.1) | (320.4) | (370.9) | (97.2) | 114.8 | (13.9) | - | - |
| 128.7 |
| 120.9 |
| 170.5 |
| 300.0 |
| 174.2 |
| 133.3 |
| 225.7 |
| 208.3 |
| 221.8 |
| 306.3 |
| 115.1 |
| 151.2 |
| 147.8 |
| 149.2 |
| 85.5 |
| 95.7 |
| 266.8 |
| 155.9 |
| 132.8 |
| 90.4 |
| 110.7 |
| 88.4 |
| 87.7 |
| 67.2 |
| 60.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 102.0 | 120.4 | 108.4 | 147.8 | 130.2 | 130.4 | 116.0 | 165.3 | 125.4 | 136.2 | 115.7 | 143.1 | 129.1 | 122.0 | 163.5 | 128.7 | 120.9 | 170.5 | 300.0 | 174.2 | 133.3 | 225.7 | 208.3 | 221.8 | 306.3 | 115.1 | 151.2 | 147.8 | 149.2 | 85.5 | 95.7 | 266.8 | 155.9 | 132.8 | 90.4 | 110.7 | 88.4 | 87.7 | 67.2 | 60.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 606.7 | 571.6 | 587.8 | 589.0 | 624.1 | 531.3 | 594.7 | 538.5 | 530.3 | 537.7 | 590.9 | 533.8 | 527.9 | 546.6 | 537.3 | 530.8 | 499.5 | 465.7 | 489.4 | 516.7 | 470.6 | 455.4 | 471.9 | 498.3 | 474.9 | 471.6 | 530.8 | 500.0 | 489.7 | 463.2 | 491.4 | 507.7 | 512.4 | 488.3 | 505.1 | 498.8 | 428.7 | 358.4 | 428.6 | 412.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 467.8 | 451.1 | 444.8 | 459.3 | 473.7 | 472.2 | 476.9 | 438.2 | 443.6 | 451.2 | 454.8 | 439.7 | 440.2 | 447.7 | 383.4 | 399.6 | 383.2 | 366.4 | 327.2 | 304.0 | 295.8 | 282.4 | 277.0 | 310.6 | 312.1 | 294.8 | 283.4 | 282.6 | 280.7 | 271.2 | 264.5 | 271.4 | 284.4 | 275.7 | 264.3 | 275.7 | 275.8 | 241.3 | 220.4 | 239.6 |
| Prepaid Expenses | 100.9 | 108.6 | 101.8 | 91.3 | 95.6 | 92.1 | 87.5 | 82.1 | 86.3 | 83.0 | 68.0 | 60.2 | 58.3 | 62.0 | 48.8 | 56.5 | 56.2 | 51.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,277.4 | 1,251.7 | 1,242.9 | 1,326.8 | 1,323.5 | 1,226.0 | 1,275.0 | 1,224.1 | 1,185.6 | 1,208.1 | 1,229.3 | 1,176.9 | 1,155.4 | 1,178.4 | 1,133.0 | 1,115.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,332.9 | 3,332.2 | 3,304.7 | 3,306.4 | 3,310.7 | 3,242.3 | 3,280.8 | 2,785.8 | 2,782.9 | 2,805.1 | 2,784.2 | 2,110.8 | 2,110.5 | 2,107.1 | 1,804.7 | 1,813.2 | 1,821.1 | 1,836.5 | ||||||||||||||||||||||
| Intangible Assets | 651.0 | 671.5 | 681.6 | 698.0 | 715.4 | 704.5 | 740.8 | 628.8 | 642.4 | 666.5 | 672.7 | 350.5 | 364.4 | 377.8 | 329.4 | 343.8 | 358.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 65.8 | 69.8 | 77.5 | 79.8 | 87.6 | 87.8 | 93.6 | 96.6 | 96.8 | 105.3 | 106.2 | 104.6 | 107.3 | 111.4 | 102.3 | 100.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 11.4 | 11.3 | 11.2 | 12.1 | 14.0 | 11.7 | 11.2 | 20.4 | 19.9 | 19.2 | 16.0 | 12.2 | 12.1 | 12.0 | 10.4 | 15.1 | 16.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 104.5 | 103.0 | 82.9 | 60.9 | 64.5 | 60.7 | 54.8 | 47.2 | 48.8 | 48.4 | 50.5 | 91.3 | 88.7 | 89.2 | 87.1 | 76.4 | 77.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,964.4 | 5,960.9 | 5,917.7 | 6,009.7 | 6,062.0 | 5,871.5 | 6,001.0 | 5,204.4 | 5,171.9 | 5,247.1 | 5,251.8 | 4,197.0 | 4,193.1 | 4,237.4 | 3,820.4 | 3,823.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 141.9 | 117.7 | 121.0 | 129.5 | 119.9 | 88.5 | 97.8 | 98.3 | 103.2 | 103.2 | 106.3 | 105.1 | 85.4 | 90.6 | 99.3 | 100.4 | 96.9 | 96.5 | 91.7 | 92.9 | 84.8 | 74.1 | 70.9 | 71.4 | 79.8 | 78.1 | 85.1 | 85.6 | 93.0 | 81.0 | 83.6 | 80.8 | 86.8 | 82.1 | 86.0 | 80.7 | 85.2 | 74.0 | 75.1 | 71.4 |
| Short Term Debt | 50.0 | 54.3 | 315.0 | 336.1 | 94.8 | 101.1 | 103.9 | 96.3 | 119.3 | 116.6 | 115.7 | 110.6 | 603.3 | 420.9 | 392.5 | 401.7 | 310.9 | 34.1 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 15.6 | 16.2 | 17.4 | 17.4 | 17.4 | 16.5 | 17.1 | 17.1 | 16.3 | 16.9 | 16.9 | 16.8 | 17.0 | 17.3 | 15.7 | 16.0 | ||||||||||||||||||||||||
| Accrued Expenses | 196.1 | 183.0 | 229.1 | 221.3 | 202.6 | 182.1 | 225.2 | 204.8 | 176.6 | 182.9 | 199.6 | 169.6 | 158.3 | 156.9 | 206.8 | 186.7 | 177.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 491.9 | 460.0 | 758.3 | 783.1 | 516.6 | 484.1 | 528.5 | 518.3 | 536.0 | 551.7 | 582.1 | 528.6 | 990.4 | 825.5 | 834.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,836.4 | 1,943.2 | 1,681.3 | 1,785.7 | 2,118.7 | 2,085.2 | 2,101.2 | 1,398.2 | 1,414.4 | 1,513.9 | 1,621.4 | 727.5 | 345.9 | 595.2 | 345.3 | 401.7 | 479.7 | 773.2 | 781.7 | 789.7 | 829.0 | 981.3 | 1,068.0 | 1,221.1 | 1,237.2 | 1,074.3 | 1,075.4 | 1,179.9 | 1,220.4 | 1,331.4 | 1,285.4 | 1,521.4 | 1,312.5 | 1,258.8 | 1,256.4 | 1,569.7 | 1,574.2 | 912.4 | 942.8 | 1,026.6 |
| Operating Lease Liabilities Non-Current | 53.3 | 56.7 | 64.5 | 67.7 | 74.3 | 75.5 | 80.8 | 83.8 | 84.8 | 91.7 | 92.4 | 91.3 | 93.5 | 97.2 | 90.8 | 88.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 194.0 | 194.3 | 192.2 | 199.1 | 201.7 | 208.6 | 205.7 | 205.3 | 207.4 | 206.8 | 210.6 | 119.7 | 120.0 | 121.2 | 110.8 | 96.6 | 97.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 92.3 | 97.9 | 82.6 | 83.3 | 77.2 | 33.8 | 42.1 | 39.0 | 36.6 | 54.8 | 44.2 | 35.3 | 32.2 | 38.6 | 36.4 | 38.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,762.2 | 2,848.8 | 2,874.1 | 3,027.9 | 3,101.7 | 2,994.9 | 3,068.8 | 2,350.6 | 2,383.6 | 2,523.1 | 2,653.7 | 1,617.2 | 1,696.1 | 1,790.7 | 1,526.0 | 1,624.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,759.7 | 4,688.2 | 4,600.6 | 4,495.0 | 4,413.3 | 4,345.2 | 4,295.2 | 4,217.7 | 4,139.3 | 4,060.1 | 3,989.4 | 3,900.4 | 3,809.6 | 3,719.3 | 3,652.2 | 3,548.2 | 3,435.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (25.6) | (57.2) | (100.5) | (135.6) | (140.8) | (236.0) | (184.8) | (178.7) | (185.6) | (153.0) | (196.4) | (128.7) | (132.0) | (131.5) | (207.8) | |||||||||||||||||||||||||
| Treasury Stock | 2,334.2 | 2,293.3 | 2,209.6 | 2,121.9 | 2,049.9 | 1,964.0 | 1,904.5 | 1,905.6 | 1,879.8 | 1,880.7 | 1,875.2 | 1,864.3 | 1,841.2 | 1,794.1 | 1,789.0 | 1,760.4 | 1,667.2 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,202.2 | 3,112.1 | 3,043.6 | 2,981.8 | 2,960.3 | 2,876.6 | 2,932.2 | 2,853.8 | 2,788.3 | 2,724.0 | 2,598.1 | 2,579.8 | 2,497.0 | 2,446.7 | 2,294.4 | 2,199.0 | ||||||||||||||||||||||||
| Total Equity | 3,202.2 | 3,112.1 | 3,043.6 | 2,981.8 | 2,960.3 | 2,876.6 | 2,932.2 | 2,853.8 | 2,788.3 | 2,724.0 | 2,598.1 | 2,579.8 | 2,497.0 | 2,446.7 | 2,294.4 | 2,199.0 | 2,190.6 | 2,218.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,886.4 | 1,997.5 | 1,996.3 | 2,121.8 | 2,213.5 | 2,186.2 | 2,205.1 | 1,494.4 | 1,533.7 | 1,630.5 | 1,737.1 | 838.1 | 949.2 | 1,016.1 | 737.9 | 803.4 | 790.6 | 807.3 | 815.9 | 821.1 | 867.1 | 1,019.3 | 1,106.0 | 1,264.7 | 1,280.8 | 1,117.9 | 1,244.1 | 1,348.6 | 1,374.1 | 1,385.1 | 1,314.1 | 1,555.1 | 1,539.0 | 1,585.4 | 1,583.0 | 1,696.3 | 1,712.3 | 950.5 | 980.9 | 1,037.3 |
| Net debt | 1,784.3 | 1,877.1 | 1,887.8 | 1,974.0 | 2,083.4 | 2,055.8 | 2,089.2 | 1,329.1 | 1,408.2 | 1,494.3 | 1,621.4 | 695.0 | 820.2 | 894.1 | 574.4 | 674.7 | 669.7 | 636.8 | ||||||||||||||||||||||
| Working Capital | 785.5 | 791.6 | 484.6 | 543.7 | 806.9 | 742.0 | 746.6 | 705.9 | 649.6 | 656.4 | 647.2 | 648.3 | 165.0 | 353.0 | 298.8 | 288.3 | 337.3 | 624.8 | ||||||||||||||||||||||
| Book Value | 3,202.2 | 3,112.1 | 3,043.6 | 2,981.8 | 2,960.3 | 2,876.6 | 2,932.2 | 2,853.8 | 2,788.3 | 2,724.0 | 2,598.1 | 2,579.8 | 2,497.0 | 2,446.7 | 2,294.4 | 2,199.0 | 2,190.6 | 2,218.6 | ||||||||||||||||||||||
| Tangible Book Value | (781.7) | (891.6) | (942.7) | (1,022.6) | (1,065.8) | (1,070.2) | (1,089.5) | (560.8) | (637.0) | (747.6) | (858.9) | 118.5 | 22.1 | (38.3) | 160.3 | 42.0 | 11.6 | |||||||||||||||||||||||
| 48.3 |
| 50.9 |
| 49.6 |
| 45.1 |
| 43.8 |
| 50.1 |
| 50.0 |
| 48.8 |
| 45.9 |
| 50.3 |
| 45.3 |
| 47.3 |
| 32.5 |
| 32.0 |
| 31.3 |
| 31.2 |
| 28.6 |
| 34.9 |
| 35.9 |
| 32.7 |
| 29.4 |
| 31.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 19.5 |
| 19.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,059.8 |
| 1,054.2 |
| 1,164.8 |
| 1,045.8 |
| 949.4 |
| 1,028.1 |
| 1,020.6 |
| 1,080.7 |
| 1,143.3 |
| 930.3 |
| 1,011.2 |
| 980.7 |
| 964.9 |
| 867.2 |
| 884.1 |
| 1,077.8 |
| 984.0 |
| 928.0 |
| 888.4 |
| 920.2 |
| 828.8 |
| 720.0 |
| 745.6 |
| 769.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 415.0 |
| 400.1 |
| 400.6 |
| 398.9 |
| 392.0 |
| 386.3 |
| 387.7 |
| 386.7 |
| 356.8 |
| 359.5 |
| 356.8 |
| 346.4 |
| 335.7 |
| 320.0 |
| 269.8 |
| 273.1 |
| 267.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,713.1 |
| 1,718.6 |
| 1,721.0 |
| 1,722.8 |
| 1,713.4 |
| 1,701.9 |
| 1,611.3 |
| 1,613.9 |
| 1,614.7 |
| 1,613.5 |
| 1,607.5 |
| 1,611.4 |
| 1,608.0 |
| 1,611.7 |
| 1,616.8 |
| 1,622.1 |
| 1,589.2 |
| 1,587.0 |
| 1,606.3 |
| 1,111.6 |
| 1,107.1 |
| 1,084.8 |
| 374.1 |
| 357.4 |
| 370.7 |
| 383.9 |
| 396.9 |
| 407.6 |
| 435.8 |
| 416.9 |
| 431.5 |
| 445.6 |
| 459.0 |
| 471.2 |
| 486.3 |
| 499.7 |
| 514.8 |
| 531.5 |
| 548.0 |
| 547.2 |
| 560.5 |
| 568.1 |
| 256.8 |
| 260.3 |
| 254.8 |
| 106.0 |
| 111.8 |
| 110.9 |
| 115.6 |
| 119.7 |
| 123.0 |
| 122.1 |
| 132.1 |
| 126.1 |
| 130.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.7 |
| 11.4 |
| 5.8 |
| 7.0 |
| 9.9 |
| 9.8 |
| 11.7 |
| 10.8 |
| 11.2 |
| 11.3 |
| 11.3 |
| 11.2 |
| 11.1 |
| 9.8 |
| 11.5 |
| 12.2 |
| 12.3 |
| 11.0 |
| 25.2 |
| 24.9 |
| 8.6 |
| 10.7 |
| 3.5 |
| 78.1 |
| 77.8 |
| 55.5 |
| 51.3 |
| 43.9 |
| 42.5 |
| 42.8 |
| 34.3 |
| 33.3 |
| 34.8 |
| 35.0 |
| 33.9 |
| 34.0 |
| 32.7 |
| 34.8 |
| 35.2 |
| 33.4 |
| 32.3 |
| 32.0 |
| 31.0 |
| 26.3 |
| 23.8 |
| 29.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,796.3 |
| 3,835.0 |
| 3,791.0 |
| 3,670.1 |
| 3,594.9 |
| 3,683.4 |
| 3,674.7 |
| 3,820.0 |
| 3,742.9 |
| 3,550.9 |
| 3,516.4 |
| 3,491.5 |
| 3,475.1 |
| 3,397.7 |
| 3,421.0 |
| 3,607.4 |
| 3,539.2 |
| 3,500.6 |
| 3,414.5 |
| 3,460.5 |
| 3,379.2 |
| 2,393.0 |
| 2,420.6 |
| 2,409.5 |
| 34.2 |
| 31.4 |
| 38.0 |
| 38.0 |
| 38.0 |
| 43.6 |
| 43.6 |
| 43.6 |
| 168.7 |
| 168.7 |
| 153.7 |
| 53.7 |
| 28.7 |
| 33.7 |
| 226.6 |
| 326.6 |
| 326.6 |
| 126.6 |
| 138.1 |
| 38.1 |
| 38.1 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.8 |
| 17.4 |
| 17.2 |
| 17.3 |
| 17.2 |
| 17.2 |
| 16.9 |
| 18.6 |
| 18.4 |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.2 |
| 202.0 |
| 184.5 |
| 160.9 |
| 150.8 |
| 167.9 |
| 161.0 |
| 146.1 |
| 135.4 |
| 161.7 |
| 138.9 |
| 139.3 |
| 126.9 |
| 175.1 |
| 146.5 |
| 151.3 |
| 137.5 |
| 173.4 |
| 151.8 |
| 164.6 |
| 117.4 |
| 162.8 |
| 123.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 827.3 |
| 722.5 |
| 429.5 |
| 445.4 |
| 420.8 |
| 385.3 |
| 359.6 |
| 363.1 |
| 347.2 |
| 360.2 |
| 343.3 |
| 477.6 |
| 444.2 |
| 446.5 |
| 324.5 |
| 350.3 |
| 341.1 |
| 534.7 |
| 609.8 |
| 647.7 |
| 437.4 |
| 456.5 |
| 290.2 |
| 331.5 |
| 278.4 |
| 93.2 |
| 98.5 |
| 97.7 |
| 102.3 |
| 106.5 |
| 109.8 |
| 109.3 |
| 117.6 |
| 111.8 |
| 115.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.1 |
| 88.5 |
| 66.7 |
| 67.4 |
| 67.9 |
| 67.0 |
| 85.4 |
| 83.7 |
| 84.2 |
| 83.6 |
| 102.4 |
| 102.8 |
| 103.1 |
| 100.7 |
| 89.4 |
| 90.2 |
| 90.7 |
| 134.1 |
| 140.9 |
| 153.3 |
| 61.5 |
| 61.8 |
| 89.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.1 |
| 40.2 |
| 40.4 |
| 44.1 |
| 45.8 |
| 45.6 |
| 47.1 |
| 47.6 |
| 41.1 |
| 41.2 |
| 44.4 |
| 52.9 |
| 54.7 |
| 55.3 |
| 50.6 |
| 55.8 |
| 57.8 |
| 60.8 |
| 35.6 |
| 34.3 |
| 34.1 |
| 33.6 |
| 32.1 |
| 36.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,605.7 |
| 1,616.4 |
| 1,631.8 |
| 1,606.9 |
| 1,644.6 |
| 1,826.2 |
| 1,915.7 |
| 2,050.0 |
| 2,090.4 |
| 1,916.6 |
| 1,935.4 |
| 1,944.7 |
| 2,003.8 |
| 1,996.2 |
| 1,970.3 |
| 2,184.5 |
| 2,176.3 |
| 2,205.5 |
| 2,259.0 |
| 2,376.1 |
| 2,417.0 |
| 1,499.2 |
| 1,569.0 |
| 1,597.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,355.7 |
| 3,265.0 |
| 3,184.2 |
| 3,064.7 |
| 2,963.3 |
| 2,908.7 |
| 2,912.8 |
| 2,847.8 |
| 2,776.7 |
| 2,747.7 |
| 2,666.8 |
| 2,593.0 |
| 2,521.1 |
| 2,488.4 |
| 2,403.2 |
| 2,325.7 |
| 2,251.8 |
| 2,164.6 |
| 2,102.1 |
| 2,016.1 |
| 1,967.1 |
| 1,932.6 |
| 1,872.2 |
| (217.6) |
| (198.2) |
| (186.1) |
| (175.8) |
| (192.8) |
| (193.2) |
| (194.7) |
| (226.1) |
| (211.6) |
| (243.2) |
| (225.9) |
| (231.9) |
| (173.8) |
| (169.0) |
| (161.5) |
| (179.3) |
| (134.4) |
| (110.8) |
| (94.3) |
| (134.4) |
| (135.4) |
| (164.8) |
| (172.3) |
| (168.2) |
| (138.9) |
| 1,562.0 |
| 1,527.6 |
| 1,514.2 |
| 1,498.0 |
| 1,474.9 |
| 1,470.6 |
| 1,470.5 |
| 1,468.2 |
| 1,430.4 |
| 1,430.1 |
| 1,429.4 |
| 1,429.9 |
| 1,422.2 |
| 1,317.1 |
| 1,298.6 |
| 1,299.3 |
| 1,300.9 |
| 1,299.7 |
| 1,299.8 |
| 1,300.5 |
| 1,301.6 |
| 1,301.7 |
| 1,303.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,190.6 |
| 2,218.6 |
| 2,159.1 |
| 2,063.2 |
| 1,950.4 |
| 1,857.2 |
| 1,759.0 |
| 1,769.9 |
| 1,652.5 |
| 1,634.3 |
| 1,581.0 |
| 1,546.9 |
| 1,471.3 |
| 1,401.5 |
| 1,450.7 |
| 1,422.9 |
| 1,362.9 |
| 1,295.1 |
| 1,155.5 |
| 1,084.4 |
| 962.3 |
| 893.8 |
| 851.6 |
| 811.8 |
| 2,159.1 |
| 2,063.2 |
| 1,950.4 |
| 1,857.2 |
| 1,759.0 |
| 1,769.9 |
| 1,652.5 |
| 1,634.3 |
| 1,581.0 |
| 1,546.9 |
| 1,471.3 |
| 1,401.5 |
| 1,450.7 |
| 1,422.9 |
| 1,362.9 |
| 1,295.1 |
| 1,155.5 |
| 1,084.4 |
| 962.3 |
| 893.8 |
| 851.6 |
| 811.8 |
| 515.9 |
| 646.9 |
| 733.8 |
| 793.6 |
| 897.7 |
| 1,042.9 |
| 974.6 |
| 1,002.8 |
| 1,093.0 |
| 1,200.8 |
| 1,224.9 |
| 1,299.6 |
| 1,218.4 |
| 1,288.3 |
| 1,383.1 |
| 1,452.6 |
| 1,492.6 |
| 1,585.6 |
| 1,623.9 |
| 862.8 |
| 913.6 |
| 977.0 |
| 719.4 |
| 624.9 |
| 564.2 |
| 668.5 |
| 657.5 |
| 733.5 |
| 783.1 |
| 587.0 |
| 533.6 |
| 536.5 |
| 518.4 |
| 542.7 |
| 533.8 |
| 736.7 |
| 449.4 |
| 318.3 |
| 240.6 |
| 482.8 |
| 372.4 |
| 429.7 |
| 414.0 |
| 491.2 |
| 2,159.1 |
| 2,063.2 |
| 1,950.4 |
| 1,857.2 |
| 1,759.0 |
| 1,769.9 |
| 1,652.5 |
| 1,634.3 |
| 1,581.0 |
| 1,546.9 |
| 1,471.3 |
| 1,401.5 |
| 1,450.7 |
| 1,422.9 |
| 1,362.9 |
| 1,295.1 |
| 1,155.5 |
| 1,084.4 |
| 962.3 |
| 893.8 |
| 851.6 |
| 811.8 |
| 8.0 |
| 88.6 |
| (26.1) |
| (154.5) |
| (262.6) |
| (361.9) |
| (367.8) |
| (375.7) |
| (411.1) |
| (479.3) |
| (525.6) |
| (607.5) |
| (696.2) |
| (657.0) |
| (703.7) |
| (785.4) |
| (875.0) |
| (980.9) |
| (1,063.1) |
| (1,212.2) |
| (474.6) |
| (515.8) |
| (527.8) |