| (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 | 479.8 | 204.9 | 125.4 | 805.9 | 1,375.8 | 582.9 | - | 454.6 | 447.0 | 321.9 | 42.9 | 313.8 | 733.5 | 540.7 | 428.5 | 428.5 | 530.4 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 479.8 | 204.9 | 125.4 | 805.9 | 1,375.8 | 582.9 | - | 454.6 | 447.0 | 321.9 | 42.9 | 313.8 | 733.5 | 540.7 | 428.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,456.1 | 1,254.7 | 1,316.4 | 1,162.0 | 1,017.3 | 857.6 | - | 1,286.2 | 1,306.3 | 1,021.9 | 964.6 | 974.9 | 794.3 | 1,018.6 | 1,089.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 2,375.0 | 2,265.7 | 2,131.6 | 1,865.6 | 1,411.5 | 1,505.4 | - | 1,227.7 | 1,198.4 | 979.8 | 1,301.7 | 960.9 | 822.0 | 937.5 | 786.8 | 848.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,571.7 | 2,394.6 | 2,162.6 | 1,804.4 | 1,467.1 | 1,397.0 | - | 1,222.7 | 1,188.8 | 1,110.6 | 1,093.7 | 988.3 | 893.1 | 856.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 1,074.2 | 1,143.4 | 1,214.5 | 1,129.0 | 860.4 | 577.8 | - | 776.9 | 651.0 | 466.1 | 552.8 | 586.7 | 531.7 | 683.3 | 768.9 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,100.3 | 599.5 | 597.5 | 595.0 | 818.8 | 817.9 | - | 818.0 | 807.9 | 826.2 | 844.3 | 875.0 | 890.0 | 955.0 | 1,020.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | - | 0.7 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,100.9 | 961.8 | 772.5 | 604.7 | 818.8 | 823.1 | - | 818.0 | 827.9 | 846.2 | 864.3 | 895.0 | 955.0 | 955.0 | 1,060.1 | 1,152.1 | |||
| (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 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 250.3 | 479.8 | 211.8 | 191.7 | 210.3 | 204.9 | 160.9 | 141.4 | 69.9 | 125.4 | 106.1 | 355.5 | 538.7 | 805.9 | 474.8 | |||||||||||||||||||||||||
| 88.2 |
| 75.2 |
| - |
| - |
| - |
| 428.5 |
| 530.4 |
| 88.2 |
| 75.2 |
| 889.5 |
| 563.8 |
| - |
| - |
| 789.7 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 102.5 | 114.5 | 93.6 | 90.7 | 58.2 | 60.9 | - | 66.0 | 88.1 | 93.9 | 67.9 | 45.7 | 35.6 | 29.8 | 28.3 | 52.1 | 183.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,168.5 | 4,527.5 | 4,480.8 | 4,532.1 | 4,562.0 | 3,535.8 | - | 3,269.9 | 3,039.8 | 2,417.5 | 2,377.1 | 2,384.3 | 2,553.4 | 2,694.5 | 2,454.6 | 2,215.9 | 2,143.2 | - | - |
| 834.5 |
| 821.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,300.5 | 1,178.1 | 1,093.1 | 978.2 | 871.2 | 831.1 | - | 741.6 | 718.9 | 658.5 | 617.9 | 582.8 | 530.9 | 486.6 | 445.8 | 417.4 | - | - | - |
| Property,Plant & Equipment Net | 1,271.2 | 1,216.5 | 1,069.5 | 826.2 | 595.9 | 565.9 | - | 481.1 | 469.9 | 452.1 | 475.8 | 405.5 | 362.2 | 369.9 | 388.7 | 403.6 | 410.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 31.2 | 28.1 | 34.5 | 42.9 | 28.9 | 12.6 | - | - | - | - | 16.2 | 21.1 | 20.9 | 18.8 | 31.8 | 30.4 | 37.3 | - | - |
| Goodwill | 1,448.1 | 1,410.1 | 1,416.4 | 1,042.0 | 1,052.0 | 1,009.5 | - | 1,007.9 | 1,013.0 | 1,003.5 | 1,001.1 | 1,025.5 | 1,041.0 | 1,033.8 | 1,041.5 | 1,049.6 | 1,077.3 | - | - |
| Intangible Assets | 734.8 | 777.6 | 830.2 | 457.0 | 466.8 | 418.2 | - | 469.4 | 507.8 | 553.5 | 606.7 | 657.9 | 714.7 | 775.4 | 838.7 | 896.3 | 967.8 | - | - |
| Operating Lease Right Of Use Assets | 196.0 | 200.1 | 205.9 | 209.2 | 194.7 | 149.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 201.0 | 259.0 | 262.0 | 134.8 | 8.3 | 78.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 423.3 | 389.8 | 359.6 | 321.1 | 350.7 | 286.5 | - | 65.9 | 68.4 | 87.2 | 92.0 | 92.4 | 73.5 | 55.4 | 71.6 | 112.8 | 132.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,072.4 | 9,423.1 | 9,129.2 | 7,729.0 | 7,035.7 | 5,815.9 | - | 5,294.2 | 5,098.9 | 4,513.8 | 4,552.7 | 4,586.7 | 4,765.7 | 4,947.8 | 4,826.9 | 4,708.6 | 4,768.0 | - | - |
| 717.7 |
| 555.8 |
| - |
| - |
| Short Term Debt | 0.6 | 362.3 | 175.0 | 9.7 | - | 5.2 | - | 0.0 | 20.0 | 20.0 | 20.0 | 20.0 | 65.0 | 0.0 | 40.1 | 65.7 | 15.0 | - | - |
| Deferred Revenue Current | 737.1 | 648.8 | 706.9 | 696.7 | 654.3 | 491.4 | - | 444.9 | - | - | - | - | 23.8 | 113.0 | 38.4 | 76.9 | - | - | - |
| Operating Lease Liabilities Current | 39.3 | 40.5 | 38.6 | 44.6 | 39.3 | 43.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 218.4 | 246.2 | 242.5 | 119.5 | 215.1 | 150.8 | - | 192.5 | 191.8 | 147.9 | 116.6 | 147.2 | 146.9 | 130.1 | 110.7 | 127.5 | 74.5 | - | - |
| Other Current Liabilities | 492.8 | 446.5 | 442.7 | 373.4 | 357.0 | 345.2 | - | 252.0 | 303.9 | 261.8 | 265.0 | 156.4 | 241.4 | 172.7 | 190.1 | 209.0 | 205.5 | - | - |
| Total Current Liabilities | 2,664.4 | 2,987.3 | 3,089.6 | 2,428.6 | 2,151.7 | 1,585.1 | - | 1,690.1 | 1,683.1 | 1,367.6 | 1,458.1 | 1,311.6 | 1,380.7 | 1,704.5 | 1,691.8 | 1,812.0 | 1,658.6 | - | - |
| 1,086.4 |
| 2,023.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 166.5 | 167.1 | 178.1 | 174.7 | 160.8 | 109.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1,222.7 | 1,154.4 | 1,190.7 | 1,020.5 | 118.7 | 53.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 25.7 | 26.9 | 26.8 | - | - | - | - | 33.5 | 20.2 | 11.3 | 42.1 | 125.0 | 143.0 | 129.6 | 171.3 | 189.6 | 239.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 528.8 | 502.9 | 519.3 | 499.2 | 588.8 | 562.2 | - | 272.6 | 300.5 | 343.5 | 297.1 | 290.1 | 244.2 | 305.2 | 347.2 | 293.8 | 330.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,541.9 | 5,271.0 | 5,423.9 | 4,543.3 | 3,678.0 | 2,891.5 | - | 2,780.7 | 2,791.5 | 2,537.3 | 2,641.6 | 2,601.7 | 2,657.9 | 3,094.3 | 3,230.3 | 3,381.8 | 4,251.7 | - | - |
| 0.9 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,883.8 | 4,367.2 | 3,805.8 | 3,315.0 | 3,239.2 | 2,747.7 | 76.6 | 2,007.9 | 2,399.8 | 2,177.0 | 2,016.5 | 1,840.1 | 1,581.5 | 1,263.5 | 1,032.7 | 759.2 | (30.8) | - | - |
| Accumulated Other Comprehensive Income | 6.4 | (103.2) | (72.0) | (92.3) | (131.0) | (198.4) | - | (106.8) | (125.0) | (175.0) | (144.4) | (69.2) | (14.6) | (101.4) | (122.6) | (93.2) | (74.7) | - | - |
| Treasury Stock | 1,226.7 | 960.4 | 852.2 | 843.7 | 555.8 | 500.2 | - | 203.1 | 770.5 | 808.7 | 733.4 | 544.8 | 185.6 | 13.0 | 0.1 | - | 0.8 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.2 | 2.2 | - | - |
| Total Stockholders Equity | 4,530.5 | 4,152.1 | 3,705.3 | 3,185.7 | 3,357.7 | 2,850.7 | - | 2,513.5 | 2,307.4 | 1,976.5 | 1,911.1 | 1,985.0 | 2,107.8 | 1,853.5 | 1,596.5 | 1,326.6 | 514.1 | - | - |
| Total Equity | 4,530.5 | 4,152.1 | 3,705.3 | 3,185.7 | 3,357.7 | 2,924.4 | - | 2,513.5 | 2,307.4 | 1,976.5 | 1,911.1 | 1,985.0 | 2,107.8 | 1,853.5 | 1,596.6 | 1,326.8 | 516.3 | - | - |
| 2,038.2 |
| - |
| - |
| Net debt | 621.1 | 756.9 | 647.1 | (201.2) | (557.0) | 240.2 | - | 363.4 | 380.9 | 524.3 | 821.4 | 581.2 | 221.5 | 414.3 | 631.6 | 723.6 | 1,507.8 | - | - |
| Working Capital | 2,504.1 | 1,540.2 | 1,391.2 | 2,103.5 | 2,410.3 | 1,950.7 | - | 1,579.8 | 1,356.7 | 1,049.9 | 919.0 | 1,072.7 | 1,172.7 | 990.0 | 762.8 | 403.9 | 484.6 | - | - |
| Book Value | 4,530.5 | 4,152.1 | 3,705.3 | 3,185.7 | 3,357.7 | 2,850.7 | - | 2,513.5 | 2,307.4 | 1,976.5 | 1,911.1 | 1,985.0 | 2,107.8 | 1,853.5 | 1,596.5 | 1,326.6 | 514.1 | - | - |
| Tangible Book Value | 2,347.6 | 1,964.4 | 1,458.7 | 1,686.7 | 1,838.9 | 1,423.0 | - | 1,036.2 | 786.6 | 419.5 | 303.3 | 301.6 | 352.1 | 44.3 | (283.7) | (619.3) | (1,531.0) | - | - |
| 397.4 |
| 944.5 |
| 1,375.8 |
| 1,166.3 |
| 1,093.2 |
| 582.9 |
| 331.6 |
| 403.9 |
| - |
| 152.2 |
| 321.9 |
| 454.6 |
| 371.9 |
| 287.9 |
| 379.1 |
| 373.2 |
| 413.4 |
| 321.9 |
| 45.5 |
| 38.4 |
| 42.9 |
| 46.2 |
| 53.4 |
| 313.8 |
| 525.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 250.3 | 479.8 | 211.8 | 191.7 | 210.3 | 204.9 | 160.9 | 141.4 | 69.9 | 125.4 | 106.1 | 355.5 | 538.7 | 805.9 | 474.8 | 397.4 | 944.5 | 1,375.8 | 1,166.3 | 1,093.2 | 582.9 | 331.6 | 403.9 | - | 152.2 | 321.9 | 454.6 | 371.9 | 287.9 | 379.1 | 373.2 | 413.4 | 321.9 | 45.5 | 38.4 | 42.9 | 46.2 | 53.4 | 313.8 | 525.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,503.2 | 1,456.1 | 1,451.0 | 1,511.9 | 1,408.5 | 1,254.7 | 1,576.3 | 1,619.9 | 1,533.0 | 1,316.4 | 1,550.2 | 1,367.2 | 1,311.7 | 1,162.0 | 1,072.6 | 1,216.4 | 987.4 | 1,017.3 | 1,072.5 | 877.1 | 857.6 | 831.6 | 873.8 | - | 1,263.9 | 1,077.8 | 1,286.2 | 1,567.2 | 1,457.3 | 1,229.4 | 1,182.3 | 945.1 | 1,021.9 | 1,198.4 | 1,046.0 | 964.6 | 1,012.0 | 993.8 | 974.9 | 1,034.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,515.9 | 2,375.0 | 2,457.8 | 2,495.7 | 2,501.3 | 2,265.7 | 2,321.1 | 2,216.5 | 2,208.4 | 2,131.6 | 2,020.6 | 1,900.2 | 1,905.9 | 1,865.6 | 1,669.7 | 1,584.3 | 1,527.9 | 1,411.5 | 1,273.2 | 1,397.2 | 1,505.4 | 1,714.4 | 1,655.9 | - | 1,361.4 | 1,503.5 | 1,227.7 | 1,246.8 | 1,321.8 | 1,219.9 | 1,410.7 | 1,455.1 | 979.8 | 1,254.9 | 1,373.4 | 1,301.7 | 1,352.2 | 1,196.5 | 960.9 | 929.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 89.0 | 102.5 | 102.8 | 110.1 | 107.0 | 114.5 | 101.7 | 94.9 | 91.7 | 93.6 | 80.7 | 74.7 | 87.1 | 90.7 | 99.1 | 71.8 | 64.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,106.4 | 5,168.5 | 4,941.7 | 5,014.0 | 4,851.2 | 4,527.5 | 5,058.0 | 5,042.3 | 4,731.5 | 4,480.8 | 4,490.7 | 4,386.8 | 4,413.6 | 4,532.1 | 4,116.9 | 4,053.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,514.0 | 2,571.7 | 2,525.2 | 2,478.4 | 2,425.4 | 2,394.6 | 2,306.7 | 2,237.7 | 2,221.4 | 2,162.6 | 2,016.6 | 1,920.5 | 1,873.6 | 1,804.4 | 1,651.2 | 1,602.0 | 1,508.7 | 1,467.1 | 1,422.9 | 1,408.3 | 1,397.0 | 1,370.9 | 1,356.4 | - | 1,301.0 | 1,277.5 | 1,222.7 | 1,207.1 | 1,210.3 | 1,194.4 | 1,152.3 | 1,135.0 | 1,110.6 | 1,134.3 | 1,121.8 | 1,093.7 | 1,065.9 | 1,049.4 | 988.3 | 947.1 |
| Accumulated Depreciation | 1,265.2 | 1,300.5 | 1,276.0 | 1,242.8 | 1,208.1 | 1,178.1 | 1,161.5 | 1,132.1 | 1,118.5 | 1,093.1 | 1,061.8 | 1,030.0 | 1,002.1 | 978.2 | 950.3 | 927.5 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,248.8 | 1,271.2 | 1,249.2 | 1,235.6 | 1,217.3 | 1,216.5 | 1,145.2 | 1,105.6 | 1,102.9 | 1,069.5 | 954.8 | 890.5 | 871.5 | 826.2 | 700.9 | 674.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,442.7 | 1,448.1 | 1,447.4 | 1,449.2 | 1,424.2 | 1,410.1 | 1,437.9 | 1,370.7 | 1,409.4 | 1,416.4 | 1,505.8 | 1,151.9 | 1,129.2 | 1,042.0 | 1,026.7 | 1,043.0 | 1,044.9 | 1,052.0 | ||||||||||||||||||||||
| Intangible Assets | 718.9 | 734.8 | 743.4 | 757.9 | 765.1 | 777.6 | 808.5 | 783.6 | 812.8 | 830.2 | 762.4 | 533.4 | 536.1 | 457.0 | 465.2 | 465.6 | 464.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 196.1 | 201.0 | 200.4 | 285.6 | 268.5 | 259.0 | 248.3 | 264.2 | 261.1 | 262.0 | 195.1 | 198.3 | 153.2 | 134.8 | 99.7 | 121.4 | 130.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 434.8 | 423.3 | 424.3 | 432.8 | 390.9 | 389.8 | 349.9 | 345.6 | 359.9 | 359.6 | 323.2 | 332.5 | 326.9 | 321.1 | 555.0 | 502.1 | 436.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,961.1 | 10,072.4 | 9,840.5 | 10,016.1 | 9,761.4 | 9,423.1 | 9,875.9 | 9,721.5 | 9,471.0 | 9,129.2 | 8,855.1 | 8,044.3 | 7,916.4 | 7,729.0 | 6,964.4 | 6,859.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 992.5 | 1,074.2 | 962.1 | 975.7 | 970.1 | 1,143.4 | 1,054.4 | 1,046.3 | 1,059.3 | 1,214.5 | 1,092.2 | 1,067.6 | 1,091.2 | 1,129.0 | 1,020.2 | 1,011.9 | 982.3 | 860.4 | 753.9 | 662.3 | 577.8 | 583.5 | 726.1 | - | 753.1 | 825.4 | 776.9 | 751.7 | 706.0 | 554.8 | 686.9 | 694.6 | 466.1 | 565.1 | 597.7 | 552.8 | 640.5 | 601.8 | 586.7 | 592.9 |
| Short Term Debt | 546.2 | 0.6 | 106.7 | 398.7 | 378.5 | 362.3 | 934.5 | 1,036.5 | 641.0 | 175.0 | 505.0 | - | 2.1 | 9.7 | 9.4 | 10.0 | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 814.8 | 737.1 | 673.3 | 597.9 | 637.7 | 648.8 | 672.1 | 673.7 | 703.8 | 706.9 | 664.0 | 628.7 | 688.9 | 696.7 | 698.9 | 757.1 | 755.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 178.3 | 218.4 | 222.2 | 202.6 | 173.4 | 246.2 | 236.3 | 191.7 | 158.4 | 242.5 | 214.2 | 165.0 | 146.9 | 119.5 | 132.0 | 146.8 | 138.5 | |||||||||||||||||||||||
| Other Current Liabilities | 497.0 | 492.8 | 451.3 | 433.8 | 415.5 | 446.5 | 469.8 | 460.2 | 428.3 | 442.7 | 436.5 | 407.6 | 379.0 | 373.4 | 360.0 | 352.3 | 348.8 | |||||||||||||||||||||||
| Total Current Liabilities | 3,125.4 | 2,664.4 | 2,501.4 | 2,727.4 | 2,748.3 | 2,987.3 | 3,457.6 | 3,491.7 | 3,319.5 | 3,089.6 | 3,090.2 | 2,418.0 | 2,458.6 | 2,428.6 | 2,272.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 600.6 | 1,100.3 | 1,099.7 | 1,099.6 | 1,099.2 | 599.5 | 602.3 | 599.1 | 598.9 | 597.5 | 597.5 | 597.3 | 595.2 | 595.0 | 594.8 | 594.6 | 594.4 | 818.8 | 818.6 | 818.3 | 817.9 | 817.6 | 817.4 | - | 818.7 | 818.5 | 818.0 | 817.8 | 818.8 | 803.4 | 812.5 | 817.1 | 826.2 | 840.0 | 845.0 | 844.3 | 860.0 | 865.0 | 875.0 | 880.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1,203.4 | 1,222.7 | 1,151.5 | 1,163.5 | 1,147.9 | 1,154.4 | 1,158.4 | 1,166.1 | 1,181.5 | 1,190.7 | 1,088.7 | 1,101.8 | 1,110.6 | 1,020.5 | 716.3 | 550.2 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 24.5 | 25.7 | 25.9 | 26.7 | 24.6 | 26.9 | 30.4 | 25.3 | 25.0 | 26.8 | 27.6 | 18.3 | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 540.9 | 528.8 | 524.7 | 544.5 | 506.8 | 502.9 | 525.2 | 514.4 | 520.1 | 519.3 | 507.8 | 512.1 | 504.8 | 499.2 | 489.1 | 499.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,494.8 | 5,541.9 | 5,303.2 | 5,561.7 | 5,526.8 | 5,271.0 | 5,773.9 | 5,796.6 | 5,645.0 | 5,423.9 | 5,311.8 | 4,647.5 | 4,669.2 | 4,543.3 | 3,930.5 | 3,847.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | - | 0.7 | 0.7 | 0.7 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,891.3 | 4,883.8 | 4,782.1 | 4,618.5 | 4,446.5 | 4,367.2 | 4,244.0 | 4,093.6 | 3,955.1 | 3,805.8 | 3,681.9 | 3,524.9 | 3,376.7 | 3,315.0 | 3,121.5 | 3,086.4 | 3,084.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5.6) | 6.4 | 2.9 | 7.4 | (68.7) | (103.2) | (72.3) | (101.7) | (89.6) | (72.0) | (109.9) | (83.2) | (83.3) | (92.3) | (193.0) | |||||||||||||||||||||||||
| Treasury Stock | 1,273.4 | 1,226.7 | 1,108.5 | 1,021.4 | 982.3 | 960.4 | 911.4 | 900.7 | 861.9 | 852.2 | 856.3 | 861.7 | 854.9 | 843.7 | 848.6 | 849.6 | 781.0 | 555.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,466.3 | 4,530.5 | 4,537.3 | 4,454.4 | 4,234.6 | 4,152.1 | 4,102.0 | 3,924.9 | 3,826.0 | 3,705.3 | 3,543.3 | 3,396.8 | 3,247.2 | 3,185.7 | 2,891.3 | 2,877.0 | ||||||||||||||||||||||||
| Total Equity | 4,466.3 | 4,530.5 | 4,537.3 | 4,454.4 | 4,234.6 | 4,152.1 | 4,102.0 | 3,924.9 | 3,826.0 | 3,705.3 | 3,543.3 | 3,396.8 | 3,247.2 | 3,185.7 | 3,033.9 | 3,012.0 | 3,097.8 | 3,357.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,146.8 | 1,100.9 | 1,206.4 | 1,498.3 | 1,477.7 | 961.8 | 1,536.8 | 1,635.6 | 1,239.9 | 772.5 | 1,102.5 | 597.3 | 597.3 | 604.7 | 604.2 | 604.6 | 594.4 | 818.8 | 818.6 | 818.3 | 823.1 | 822.5 | 822.3 | - | 818.7 | 818.5 | 818.0 | 817.8 | 818.8 | 823.4 | 827.5 | 827.1 | 846.2 | 860.0 | 865.0 | 864.3 | 880.0 | 885.0 | 895.0 | 900.0 |
| Net debt | 896.5 | 621.1 | 994.6 | 1,306.6 | 1,267.4 | 756.9 | 1,375.9 | 1,494.2 | 1,170.0 | 647.1 | 996.4 | 241.8 | 58.6 | (201.2) | 129.4 | 207.2 | (350.1) | (557.0) | ||||||||||||||||||||||
| Working Capital | 1,981.0 | 2,504.1 | 2,440.3 | 2,286.6 | 2,102.9 | 1,540.2 | 1,600.4 | 1,550.6 | 1,412.0 | 1,391.2 | 1,400.5 | 1,968.8 | 1,955.0 | 2,103.5 | 1,844.0 | 1,714.5 | 1,847.5 | |||||||||||||||||||||||
| Book Value | 4,466.3 | 4,530.5 | 4,537.3 | 4,454.4 | 4,234.6 | 4,152.1 | 4,102.0 | 3,924.9 | 3,826.0 | 3,705.3 | 3,543.3 | 3,396.8 | 3,247.2 | 3,185.7 | 2,891.3 | 2,877.0 | 2,968.0 | 3,357.7 | ||||||||||||||||||||||
| Tangible Book Value | 2,304.7 | 2,347.6 | 2,346.5 | 2,247.3 | 2,045.3 | 1,964.4 | 1,855.6 | 1,770.6 | 1,603.8 | 1,458.7 | 1,275.1 | 1,711.5 | 1,581.9 | 1,686.7 | 1,399.4 | 1,368.4 | 1,458.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.2 |
| 51.1 |
| 153.2 |
| 60.9 |
| 93.1 |
| 93.9 |
| - |
| 82.6 |
| 82.0 |
| 66.0 |
| 79.8 |
| 86.6 |
| 88.2 |
| 84.0 |
| 90.1 |
| 93.9 |
| 67.1 |
| 54.0 |
| 67.9 |
| 43.8 |
| 43.9 |
| 45.7 |
| 34.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,293.8 |
| 4,562.0 |
| 4,292.1 |
| 3,981.1 |
| 3,535.8 |
| 3,453.4 |
| 3,533.6 |
| - |
| 3,361.2 |
| 3,369.7 |
| 3,269.9 |
| 3,265.7 |
| 3,153.6 |
| 2,916.6 |
| 3,050.2 |
| 2,903.7 |
| 2,417.5 |
| 2,644.4 |
| 2,590.2 |
| 2,377.1 |
| 2,544.0 |
| 2,376.4 |
| 2,384.3 |
| 2,613.9 |
| 905.0 |
| 871.2 |
| 859.5 |
| 847.1 |
| 831.1 |
| 822.2 |
| 804.7 |
| - |
| 785.5 |
| 773.5 |
| 741.6 |
| 754.1 |
| 751.6 |
| 736.4 |
| 708.9 |
| 689.3 |
| 658.5 |
| 655.2 |
| 643.5 |
| 617.9 |
| 610.2 |
| 604.5 |
| 582.8 |
| 573.7 |
| 603.7 |
| 595.9 |
| 563.4 |
| 561.2 |
| 565.9 |
| 548.7 |
| 551.7 |
| - |
| 515.5 |
| 504.0 |
| 481.1 |
| 453.0 |
| 458.7 |
| 458.0 |
| 443.4 |
| 445.7 |
| 452.1 |
| 479.1 |
| 478.3 |
| 475.8 |
| 455.7 |
| 444.9 |
| 405.5 |
| 373.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.9 |
| - |
| - |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 16.8 |
| 16.2 |
| 16.6 |
| 18.2 |
| 21.1 |
| 22.2 |
| 1,057.2 |
| 1,086.5 |
| 1,009.5 |
| 1,001.2 |
| 995.9 |
| - |
| 1,003.7 |
| 1,001.6 |
| 1,007.9 |
| 1,009.6 |
| 1,020.4 |
| 1,015.8 |
| 1,006.5 |
| 994.4 |
| 1,003.5 |
| 1,001.0 |
| 1,006.0 |
| 1,001.1 |
| 1,002.0 |
| 993.0 |
| 1,025.5 |
| 1,043.7 |
| 466.8 |
| 469.7 |
| 447.3 |
| 418.2 |
| 422.6 |
| 423.9 |
| - |
| 441.6 |
| 450.9 |
| 469.4 |
| 476.5 |
| 490.4 |
| 497.3 |
| 518.8 |
| 529.7 |
| 553.5 |
| 566.7 |
| 580.2 |
| 606.7 |
| 619.6 |
| 628.5 |
| 657.9 |
| 673.5 |
| - |
| 194.7 |
| - |
| - |
| 149.0 |
| 158.2 |
| 177.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.3 |
| - |
| - |
| 78.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 350.7 |
| 323.9 |
| 267.7 |
| 286.5 |
| 334.4 |
| 356.8 |
| - |
| 124.4 |
| 143.2 |
| 65.9 |
| 69.1 |
| 71.4 |
| 74.4 |
| 73.7 |
| 115.3 |
| 87.2 |
| 86.3 |
| 79.7 |
| 92.0 |
| 91.3 |
| 94.9 |
| 92.4 |
| 84.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,974.5 |
| 7,035.7 |
| 6,706.3 |
| 6,343.8 |
| 5,815.9 |
| 5,760.3 |
| 5,861.9 |
| - |
| 5,446.4 |
| 5,469.4 |
| 5,294.2 |
| 5,273.9 |
| 5,194.5 |
| 4,962.1 |
| 5,092.6 |
| 4,988.8 |
| 4,513.8 |
| 4,792.7 |
| 4,751.2 |
| 4,552.7 |
| 4,729.2 |
| 4,555.9 |
| 4,586.7 |
| 4,811.3 |
| - |
| - |
| 5.2 |
| 4.9 |
| 4.9 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 20.0 |
| 15.0 |
| 10.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 654.3 |
| 623.3 |
| 706.0 |
| 491.4 |
| 518.4 |
| 593.0 |
| - |
| 434.6 |
| 62.8 |
| 444.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.6 |
| - |
| 39.3 |
| - |
| - |
| 43.5 |
| 45.5 |
| 48.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 215.1 |
| 217.5 |
| 185.6 |
| 150.8 |
| 129.9 |
| 121.9 |
| - |
| 166.0 |
| 142.5 |
| 192.5 |
| 178.2 |
| 154.9 |
| 129.6 |
| 167.0 |
| 143.3 |
| 147.9 |
| 138.5 |
| 123.6 |
| 116.6 |
| 112.7 |
| 120.3 |
| 147.2 |
| 136.5 |
| 357.0 |
| 372.3 |
| 329.3 |
| 345.2 |
| 340.8 |
| 332.1 |
| - |
| 333.8 |
| 344.4 |
| 252.0 |
| 308.7 |
| 304.0 |
| 300.0 |
| 341.8 |
| 273.4 |
| 261.8 |
| 293.9 |
| 241.6 |
| 265.0 |
| 194.2 |
| 202.0 |
| 156.4 |
| 174.0 |
| 2,338.8 |
| 2,446.3 |
| 2,151.7 |
| 2,047.5 |
| 1,902.5 |
| 1,585.1 |
| 1,629.3 |
| 1,805.0 |
| - |
| 1,687.5 |
| 1,810.1 |
| 1,690.1 |
| 1,737.4 |
| 1,739.8 |
| 1,565.4 |
| 1,773.1 |
| 1,793.3 |
| 1,367.6 |
| 1,617.4 |
| 1,644.5 |
| 1,458.1 |
| 1,465.4 |
| 1,381.7 |
| 1,311.6 |
| 1,337.9 |
| - |
| 160.8 |
| - |
| - |
| 109.1 |
| 116.0 |
| 131.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 455.2 |
| 118.7 |
| 77.9 |
| 106.8 |
| 53.7 |
| 50.3 |
| 51.3 |
| - |
| 49.8 |
| 48.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.5 |
| - |
| - |
| - |
| - |
| - |
| 11.3 |
| 92.9 |
| 88.6 |
| 42.1 |
| 121.2 |
| 119.6 |
| 125.0 |
| 106.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 510.6 |
| 588.8 |
| 611.5 |
| 604.8 |
| 562.2 |
| 544.5 |
| 550.5 |
| - |
| 343.3 |
| 341.1 |
| 272.6 |
| 298.3 |
| 286.3 |
| 299.9 |
| 327.9 |
| 345.1 |
| 343.5 |
| 298.0 |
| 298.7 |
| 297.1 |
| 285.0 |
| 291.6 |
| 290.1 |
| 266.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,876.7 |
| 3,678.0 |
| 3,477.6 |
| 3,325.6 |
| 2,891.5 |
| 2,991.4 |
| 3,172.9 |
| - |
| 2,849.5 |
| 2,969.7 |
| 2,780.7 |
| 2,853.5 |
| 2,844.9 |
| 2,668.7 |
| 2,913.5 |
| 2,955.5 |
| 2,537.3 |
| 2,848.3 |
| 2,876.8 |
| 2,641.6 |
| 2,731.6 |
| 2,657.9 |
| 2,601.7 |
| 2,590.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,239.2 |
| 3,062.1 |
| 2,871.0 |
| 2,747.7 |
| 2,668.1 |
| 2,608.4 |
| 76.6 |
| 2,373.4 |
| 2,200.3 |
| 2,007.9 |
| 2,666.8 |
| 2,531.1 |
| 2,438.2 |
| 2,322.0 |
| 2,209.2 |
| 2,177.0 |
| 2,129.5 |
| 2,059.2 |
| 2,016.5 |
| 1,979.3 |
| 1,902.7 |
| 1,840.1 |
| 1,774.9 |
| (163.0) |
| (133.9) |
| (131.0) |
| (174.8) |
| (183.9) |
| (198.4) |
| (194.5) |
| (208.9) |
| - |
| (131.4) |
| (135.6) |
| (106.8) |
| (139.7) |
| (105.1) |
| (122.4) |
| (165.5) |
| (193.1) |
| (175.0) |
| (147.9) |
| (135.8) |
| (144.4) |
| (131.1) |
| (144.9) |
| (69.2) |
| (12.6) |
| 462.8 |
| 467.9 |
| 500.2 |
| 503.4 |
| 506.2 |
| - |
| 448.2 |
| 363.8 |
| 203.1 |
| 919.0 |
| 881.6 |
| 822.6 |
| 776.8 |
| 777.9 |
| 808.7 |
| 820.9 |
| 829.4 |
| 733.4 |
| 622.3 |
| 626.0 |
| 544.8 |
| 293.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,968.0 |
| 3,357.7 |
| 3,228.7 |
| 3,018.2 |
| 2,850.7 |
| 2,768.9 |
| 2,689.0 |
| - |
| 2,596.9 |
| 2,499.7 |
| 2,513.5 |
| 2,420.4 |
| 2,349.6 |
| 2,293.4 |
| 2,179.1 |
| 2,033.3 |
| 1,976.5 |
| 1,944.4 |
| 1,874.4 |
| 1,911.1 |
| 1,997.6 |
| 1,898.0 |
| 1,985.0 |
| 2,221.0 |
| 3,228.7 |
| 3,018.2 |
| 2,924.4 |
| 2,768.9 |
| 2,689.0 |
| - |
| 2,596.9 |
| 2,499.7 |
| 2,513.5 |
| 2,420.4 |
| 2,349.6 |
| 2,293.4 |
| 2,179.1 |
| 2,033.3 |
| 1,976.5 |
| 1,944.4 |
| 1,874.4 |
| 1,911.1 |
| 1,997.6 |
| 1,898.0 |
| 1,985.0 |
| 2,221.0 |
| (347.7) |
| (274.9) |
| 240.2 |
| 490.9 |
| 418.4 |
| - |
| 666.5 |
| 496.6 |
| 363.4 |
| 445.9 |
| 530.9 |
| 444.3 |
| 454.3 |
| 413.7 |
| 524.3 |
| 814.5 |
| 826.6 |
| 821.4 |
| 833.8 |
| 831.6 |
| 581.2 |
| 374.3 |
| 2,410.3 |
| 2,244.6 |
| 2,078.6 |
| 1,950.7 |
| 1,824.1 |
| 1,728.6 |
| - |
| 1,673.7 |
| 1,559.6 |
| 1,579.8 |
| 1,528.3 |
| 1,413.8 |
| 1,351.2 |
| 1,277.1 |
| 1,110.4 |
| 1,049.9 |
| 1,027.0 |
| 945.7 |
| 919.0 |
| 1,078.6 |
| 994.7 |
| 1,072.7 |
| 1,276.0 |
| 3,228.7 |
| 3,018.2 |
| 2,850.7 |
| 2,768.9 |
| 2,689.0 |
| - |
| 2,596.9 |
| 2,499.7 |
| 2,513.5 |
| 2,420.4 |
| 2,349.6 |
| 2,293.4 |
| 2,179.1 |
| 2,033.3 |
| 1,976.5 |
| 1,944.4 |
| 1,874.4 |
| 1,911.1 |
| 1,997.6 |
| 1,898.0 |
| 1,985.0 |
| 2,221.0 |
| 1,838.9 |
| 1,701.8 |
| 1,484.4 |
| 1,423.0 |
| 1,345.1 |
| 1,269.2 |
| - |
| 1,151.6 |
| 1,047.2 |
| 1,036.2 |
| 934.3 |
| 838.8 |
| 780.3 |
| 653.8 |
| 509.2 |
| 419.5 |
| 376.7 |
| 288.2 |
| 303.3 |
| 376.0 |
| 276.5 |
| 301.6 |
| 503.8 |